Financhill
Sell
20

GDEN Quote, Financials, Valuation and Earnings

Last price:
$26.22
Seasonality move :
12.48%
Day range:
$25.38 - $26.26
52-week range:
$25.17 - $36.92
Dividend yield:
3.82%
P/E ratio:
15.67x
P/S ratio:
1.16x
P/B ratio:
1.46x
Volume:
248.7K
Avg. volume:
224.8K
1-year change:
-23.17%
Market cap:
$693.8M
Revenue:
$666.8M
EPS (TTM):
$1.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $694.2M $1.1B $1.1B $1.1B $666.8M
Revenue Growth (YoY) -28.69% 57.97% 2.3% -6.11% -36.68%
 
Cost of Revenues $407.2M $583.4M $617.3M $577.6M $291.5M
Gross Profit $287M $513.2M $504.5M $475.6M $375.3M
Gross Profit Margin 41.34% 46.8% 44.97% 45.16% 56.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $183.1M $222M $235.4M $255.6M $225.3M
Other Inc / (Exp) -$35.1M $57.5M -$2.7M $288.8M $62.1M
Operating Expenses $319.3M $345.6M $355.4M $366.9M $329.7M
Operating Income -$32.4M $167.5M $149M $108.6M $45.6M
 
Net Interest Expenses $69.1M $62.9M $63.5M $65.5M $34.9M
EBT. Incl. Unusual Items -$136.6M $162.2M $82.9M $332M $72.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61K $436K $521K $76.2M $22.1M
Net Income to Company -$136.6M $161.8M $82.3M $255.8M $50.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$136.6M $161.8M $82.3M $255.8M $50.7M
 
Basic EPS (Cont. Ops) -$4.87 $5.64 $2.87 $8.93 $1.80
Diluted EPS (Cont. Ops) -$4.87 $5.04 $2.61 $8.31 $1.71
Weighted Average Basic Share $28.1M $28.7M $28.7M $28.7M $28.2M
Weighted Average Diluted Share $28.1M $32.1M $31.5M $30.8M $29.7M
 
EBITDA $57M $331.8M $246.5M $486.4M $197.7M
EBIT -$67.4M $225.1M $146.4M $397.5M $107.7M
 
Revenue (Reported) $694.2M $1.1B $1.1B $1.1B $666.8M
Operating Income (Reported) -$32.4M $167.5M $149M $108.6M $45.6M
Operating Income (Adjusted) -$67.4M $225.1M $146.4M $397.5M $107.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $205.6M $282M $279.7M $230.7M $164.2M
Revenue Growth (YoY) -15.08% 37.12% -0.8% -17.53% -28.82%
 
Cost of Revenues $120.8M $153.4M $156.1M $123.1M $72.1M
Gross Profit $84.9M $128.5M $123.6M $107.6M $92.1M
Gross Profit Margin 41.27% 45.59% 44.19% 46.63% 56.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.5M $60.6M $57.8M $58.7M $52.2M
Other Inc / (Exp) -$6.2M -$743K -$277K -$16.1M -$2.3M
Operating Expenses $79.8M $93.5M $88.1M $85.7M $78.1M
Operating Income $5.1M $35M $35.5M $21.9M $14M
 
Net Interest Expenses $17.5M $15.1M $17.9M $13.2M $7.6M
EBT. Incl. Unusual Items -$18.6M $19.2M $17.3M -$7.4M $4.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$180K $70K $6.3M $2M $1.1M
Net Income to Company -$18.5M $19.1M $11.1M -$9.4M $3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.5M $19.1M $11.1M -$9.4M $3M
 
Basic EPS (Cont. Ops) -$0.66 $0.66 $0.39 -$0.32 $0.11
Diluted EPS (Cont. Ops) -$0.66 $0.59 $0.35 -$0.32 $0.10
Weighted Average Basic Share $28.2M $29M $28.4M $28.6M $27.1M
Weighted Average Diluted Share $28.2M $33.9M $31.1M $30.4M $28.4M
 
EBITDA $28.7M $60.6M $59.5M $27.5M $34.4M
EBIT -$1.1M $34.3M $35.2M $5.8M $11.7M
 
Revenue (Reported) $205.6M $282M $279.7M $230.7M $164.2M
Operating Income (Reported) $5.1M $35M $35.5M $21.9M $14M
Operating Income (Adjusted) -$1.1M $34.3M $35.2M $5.8M $11.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $694.2M $1.1B $1.1B $1.1B $666.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $407.2M $583.4M $617.3M $577.6M $291.5M
Gross Profit $287M $513.2M $504.5M $475.6M $375.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $179.8M $222M $235.4M $255.6M $225.3M
Other Inc / (Exp) -$38.4M $57.5M -$2.7M $288.8M $62.1M
Operating Expenses $316M $345.6M $355.4M $366.9M $329.7M
Operating Income -$29M $167.5M $149M $108.6M $45.6M
 
Net Interest Expenses $69.1M $62.9M $63.5M $65.5M $34.9M
EBT. Incl. Unusual Items -$136.6M $162.2M $82.9M $332M $72.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61K $436K $521K $76.2M $22.1M
Net Income to Company -$136.6M $161.8M $82.3M $255.8M $50.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$136.6M $161.8M $82.3M $255.8M $50.7M
 
Basic EPS (Cont. Ops) -$4.88 $5.64 $2.86 $8.89 $1.77
Diluted EPS (Cont. Ops) -$4.88 $5.11 $2.59 $8.29 $1.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $57M $331.8M $246.5M $486.4M $197.7M
EBIT -$67.4M $225.1M $146.4M $397.5M $107.7M
 
Revenue (Reported) $694.2M $1.1B $1.1B $1.1B $666.8M
Operating Income (Reported) -$29M $167.5M $149M $108.6M $45.6M
Operating Income (Adjusted) -$67.4M $225.1M $146.4M $397.5M $107.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $1.1B $1.1B $666.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $583.4M $617.3M $577.6M $291.5M --
Gross Profit $513.2M $504.5M $475.6M $375.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $222M $235.4M $255.6M $225.3M --
Other Inc / (Exp) $57.5M -$2.7M $288.8M $62.1M --
Operating Expenses $345.6M $355.4M $366.9M $329.7M --
Operating Income $167.5M $149M $108.6M $45.6M --
 
Net Interest Expenses $62.9M $63.5M $65.5M $34.9M --
EBT. Incl. Unusual Items $162.2M $82.9M $332M $72.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $436K $521K $76.2M $22.1M --
Net Income to Company $161.8M $82.3M $255.8M $50.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $161.8M $82.3M $255.8M $50.7M --
 
Basic EPS (Cont. Ops) $5.64 $2.86 $8.89 $1.77 --
Diluted EPS (Cont. Ops) $5.11 $2.59 $8.29 $1.67 --
Weighted Average Basic Share $114.8M $114.7M $114.6M $112.7M --
Weighted Average Diluted Share $127.8M $126.1M $122.8M $118.7M --
 
EBITDA $331.8M $246.5M $486.4M $197.7M --
EBIT $225.1M $146.4M $397.5M $107.7M --
 
Revenue (Reported) $1.1B $1.1B $1.1B $666.8M --
Operating Income (Reported) $167.5M $149M $108.6M $45.6M --
Operating Income (Adjusted) $225.1M $146.4M $397.5M $107.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $103.6M $220.5M $136.9M $157.6M $57.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $13.7M $18.7M $20.5M $17M $13.2M
Inventory $5.6M $6.6M $8.1M $8.1M $8M
Prepaid Expenses $14.9M $15.1M $25.9M $22M --
Other Current Assets $2.9M $18M $39.5M $22.6M $24.9M
Total Current Assets $140.7M $263.9M $244.6M $409.4M $103.8M
 
Property Plant And Equipment $1.2B $1.1B $988.6M $865.5M $829.4M
Long-Term Investments -- -- -- -- --
Goodwill $158.4M $158.4M $158.4M $84.3M $86.5M
Other Intangibles $106.1M $98.1M $89.6M $53.9M $53.4M
Other Long-Term Assets $9.4M $11.7M $15.7M $9.5M $6.8M
Total Assets $1.6B $1.6B $1.5B $1.5B $1.1B
 
Accounts Payable $20.2M $19.1M $25.2M $18.7M $21.7M
Accrued Expenses $45.5M $57.6M $45.3M $43.1M $34.7M
Current Portion Of Long-Term Debt $11.1M $1.1M $555K $4.6M $5.3M
Current Portion Of Capital Lease Obligations $35.7M $40.2M $42.2M $13.7M $15.1M
Other Current Liabilities -- -- $10.2M $39.2M --
Total Current Liabilities $118.7M $127M $132.7M $174.4M $101M
 
Long-Term Debt $1.1B $1B $900.5M $658.5M $405.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.3B $1.2B $914.6M $605.7M
 
Common Stock $282K $288K $282K $287K $265K
Other Common Equity Adj -- -- -- -- --
Common Equity $161.3M $319.5M $352.9M $537.7M $474.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $161.3M $319.5M $352.9M $537.7M $474.2M
 
Total Liabilities and Equity $1.6B $1.6B $1.5B $1.5B $1.1B
Cash and Short Terms $103.6M $220.5M $136.9M $157.6M $57.7M
Total Debt $1.1B $1B $901M $663.1M $410.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $103.6M $220.5M $136.9M $157.6M $57.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $13.7M $18.7M $20.5M $17M $13.2M
Inventory $5.6M $6.6M $8.1M $8.1M $8M
Prepaid Expenses $14.9M $15.1M $25.9M $22M --
Other Current Assets $2.9M $18M $39.5M $22.6M $24.9M
Total Current Assets $140.7M $263.9M $244.6M $409.4M $103.8M
 
Property Plant And Equipment $1.2B $1.1B $988.6M $865.5M $829.4M
Long-Term Investments -- -- -- -- --
Goodwill $158.4M $158.4M $158.4M $84.3M $86.5M
Other Intangibles $106.1M $98.1M $89.6M $53.9M $53.4M
Other Long-Term Assets $9.4M $11.7M $15.7M $9.5M $6.8M
Total Assets $1.6B $1.6B $1.5B $1.5B $1.1B
 
Accounts Payable $20.2M $19.1M $25.2M $18.7M $21.7M
Accrued Expenses $45.5M $57.6M $45.3M $43.1M $34.7M
Current Portion Of Long-Term Debt $11.1M $1.1M $555K $4.6M $5.3M
Current Portion Of Capital Lease Obligations $35.7M $40.2M $42.2M $13.7M $15.1M
Other Current Liabilities -- -- $10.2M $39.2M --
Total Current Liabilities $118.7M $127M $132.7M $174.4M $101M
 
Long-Term Debt $1.1B $1B $900.5M $658.5M $405.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.3B $1.2B $914.6M $605.7M
 
Common Stock $282K $288K $282K $287K $265K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $161.3M $319.5M $352.9M $537.7M $474.2M
 
Total Liabilities and Equity $1.6B $1.6B $1.5B $1.5B $1.1B
Cash and Short Terms $103.6M $220.5M $136.9M $157.6M $57.7M
Total Debt $1.1B $1B $901M $663.1M $410.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$136.6M $161.8M $82.3M $255.8M $50.7M
Depreciation & Amoritzation $124.4M $106.7M $100.1M $88.9M $90M
Stock-Based Compensation $9.5M $13.8M $12.9M $12.8M $10M
Change in Accounts Receivable $1.6M -$5.6M -$4.9M -$128K $4.2M
Change in Inventories -- -- -- -- --
Cash From Operations $36.7M $295.8M $150.2M $119.2M $92.3M
 
Capital Expenditures $36.5M $29.3M $51.4M $85.9M $49.9M
Cash Acquisitions -- -- -- $352.4M $197.1M
Cash From Investing -$35.9M -$28.9M -$51.3M $266.9M $147.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$57.7M -$21.3M
Special Dividend Paid
Long-Term Debt Issued $200M -- -- $400M $20M
Long-Term Debt Repaid -$207.6M -$131.9M -$115.6M -$638.6M -$282.4M
Repurchase of Common Stock -$950K -$10.6M -$51.2M -$9.1M -$91.5M
Other Financing Activities -$449K -$7.5M -$10.7M -$25.1M -$7.4M
Cash From Financing -$9M -$149.9M -$177.4M -$330.6M -$379.4M
 
Beginning Cash (CF) $111.7M $103.6M $220.5M $142M $197.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.1M $117M -$78.5M $55.6M -$139.9M
Ending Cash (CF) $103.6M $220.5M $142M $197.6M $57.7M
 
Levered Free Cash Flow $233K $266.5M $98.8M $33.3M $42.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18.5M $19.1M $11.1M -$9.4M $3M
Depreciation & Amoritzation $29.8M $26.4M $24.2M $21.8M $22.7M
Stock-Based Compensation $2.1M $5.6M $3.2M $2.8M $1.7M
Change in Accounts Receivable -$895K $1.7M -$101K -$254K $304K
Change in Inventories -- -- -- -- --
Cash From Operations $12.1M $46.5M $22.9M -$9.1M $22.5M
 
Capital Expenditures $5.1M $8.4M $17.9M $14.1M $8.2M
Cash Acquisitions -- -- -- -$12.7M $294K
Cash From Investing -$5.1M -$8.4M -$17.9M -$26.7M -$7.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$6.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $20M
Long-Term Debt Repaid -$3M -$25.6M -$27.1M -$61M -$1.4M
Repurchase of Common Stock -- -$10.6M -$13.5M -- -$36.9M
Other Financing Activities -- -$651K -- -$1.4M -$205K
Cash From Financing -$3.9M -$36.8M -$40.6M -$62.5M -$25.5M
 
Beginning Cash (CF) $100.4M $219.3M $177.7M $295.9M $68.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $1.3M -$35.6M -$98.3M -$10.8M
Ending Cash (CF) $103.6M $220.5M $142M $197.6M $57.7M
 
Levered Free Cash Flow $7M $38M $5M -$23.3M $14.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$136.6M $161.8M $82.3M $255.8M $50.7M
Depreciation & Amoritzation $124.4M $106.7M $100.1M $88.9M $90M
Stock-Based Compensation $9.5M $13.8M $12.9M $12.8M $10M
Change in Accounts Receivable $1.6M -$5.6M -$4.9M -$128K $4.2M
Change in Inventories -- -- -- -- --
Cash From Operations $36.7M $295.8M $150.2M $119.2M $92.3M
 
Capital Expenditures $36.5M $29.3M $51.4M $85.9M $49.9M
Cash Acquisitions -- -- -- $352.4M $197.1M
Cash From Investing -$35.9M -$28.9M -$51.3M $266.9M $147.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$57.7M -$21.3M
Special Dividend Paid
Long-Term Debt Issued $200M -- -- -- --
Long-Term Debt Repaid -$207.6M -$131.9M -$115.6M -$638.6M -$282.4M
Repurchase of Common Stock -- -$10.6M -$51.2M -- --
Other Financing Activities -$449K -$7.5M -$10.7M -$25.1M -$7.4M
Cash From Financing -$9M -$149.9M -$177.4M -$330.6M -$379.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.1M $117M -$78.5M $55.6M -$139.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $233K $266.5M $98.8M $33.3M $42.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $161.8M $82.3M $255.8M $50.7M --
Depreciation & Amoritzation $106.7M $100.1M $88.9M $90M --
Stock-Based Compensation $13.8M $12.9M $12.8M $10M --
Change in Accounts Receivable -$5.6M -$4.9M -$128K $4.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $295.8M $150.2M $119.2M $92.3M --
 
Capital Expenditures $29.3M $51.4M $85.9M $49.9M --
Cash Acquisitions -- -- $352.4M $197.1M --
Cash From Investing -$28.9M -$51.3M $266.9M $147.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -$57.7M -$21.3M --
Special Dividend Paid -- -- $2M -- --
Long-Term Debt Issued -- -- $400M $20M --
Long-Term Debt Repaid -$131.9M -$115.6M -$638.6M -$282.4M --
Repurchase of Common Stock -$10.6M -$51.2M -$9.1M -$91.5M --
Other Financing Activities -$7.5M -$10.7M -$25.1M -$7.4M --
Cash From Financing -$149.9M -$177.4M -$330.6M -$379.4M --
 
Beginning Cash (CF) $620.8M $779.6M $759.6M $759.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $117M -$78.5M $55.6M -$139.9M --
Ending Cash (CF) $737.8M $701.1M $815.2M $619.3M --
 
Levered Free Cash Flow $266.5M $98.8M $33.3M $42.4M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock