Financhill
Buy
53

GDOT Quote, Financials, Valuation and Earnings

Last price:
$10.69
Seasonality move :
-3.59%
Day range:
$10.60 - $10.81
52-week range:
$6.12 - $13.58
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.32x
P/B ratio:
0.62x
Volume:
866.9K
Avg. volume:
703.2K
1-year change:
7.87%
Market cap:
$586.8M
Revenue:
$1.7B
EPS (TTM):
-$0.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.4B $1.4B $1.5B $1.7B
Revenue Growth (YoY) 13.1% 14.31% 1.14% 3.57% 14.82%
 
Cost of Revenues $527.6M $654.1M $725.7M $880.8M $1.1B
Gross Profit $726.1M $779.1M $723.9M $620.5M $580.1M
Gross Profit Margin 57.92% 54.36% 49.94% 41.33% 33.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $696.8M $712.8M $629.8M $600.9M $587.3M
Other Inc / (Exp) -$1.2M -$2.6M -$10.2M -$5M -$15.4M
Operating Expenses $696.8M $712.8M $629.8M $600.9M $587.3M
Operating Income $29.3M $66.3M $94.1M $19.6M -$7.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $28.1M $63.7M $83.9M $14.6M -$22.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $16.2M $19.7M $7.9M $4.2M
Net Income to Company $23.1M $47.5M $64.2M $6.7M -$26.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.1M $47.5M $64.2M $6.7M -$26.7M
 
Basic EPS (Cont. Ops) $0.43 $0.87 $1.20 $0.13 -$0.50
Diluted EPS (Cont. Ops) $0.42 $0.85 $1.19 $0.13 -$0.50
Weighted Average Basic Share $52.4M $54.1M $53.4M $52.3M $53.5M
Weighted Average Diluted Share $53.7M $55.2M $53.9M $52.5M $53.5M
 
EBITDA $115.4M $151.1M $174.7M $102.6M $77.5M
EBIT $29.3M $66.3M $94.1M $19.6M -$7.2M
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.5B $1.7B
Operating Income (Reported) $29.3M $66.3M $94.1M $19.6M -$7.2M
Operating Income (Adjusted) $29.3M $66.3M $94.1M $19.6M -$7.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $393.5M $400.6M $416.4M $452M $558.9M
Revenue Growth (YoY) 8.65% 1.81% 3.94% 8.55% 23.65%
 
Cost of Revenues $172.7M $178.4M $215.5M $263.9M $352.9M
Gross Profit $220.8M $222.2M $200.9M $188M $206M
Gross Profit Margin 56.12% 55.46% 48.25% 41.6% 36.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $186.9M $170.7M $151.6M $178.9M $146.6M
Other Inc / (Exp) -$1.1M -$770K -$3M -$1.8M -$25.7M
Operating Expenses $186.9M $170.7M $151.6M $178.9M $146.6M
Operating Income $33.9M $51.5M $49.4M $9.1M $59.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32.9M $50.7M $46.3M $7.3M $33.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.1M $12.1M $10.3M $2.5M $7.9M
Net Income to Company $25.7M $38.6M $36M $4.8M $25.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.7M $38.6M $36M $4.8M $25.8M
 
Basic EPS (Cont. Ops) $0.47 $0.70 $0.70 $0.09 $0.47
Diluted EPS (Cont. Ops) $0.46 $0.70 $0.69 $0.09 $0.47
Weighted Average Basic Share $53.7M $54.6M $51.8M $52.9M $54.4M
Weighted Average Diluted Share $55.1M $55.2M $52M $53.3M $55.3M
 
EBITDA $54.1M $71.8M $68.7M $31.2M $79.7M
EBIT $33.9M $51.5M $49.4M $9.1M $59.4M
 
Revenue (Reported) $393.5M $400.6M $416.4M $452M $558.9M
Operating Income (Reported) $33.9M $51.5M $49.4M $9.1M $59.4M
Operating Income (Adjusted) $33.9M $51.5M $49.4M $9.1M $59.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.4B $1.5B $1.5B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $575.9M $659.9M $762.7M $929.3M $1.2B
Gross Profit $709.2M $780.4M $702.6M $607.7M $598M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $704.5M $696.6M $610.7M $628.3M $554.9M
Other Inc / (Exp) -$2.5M -$2.3M -$12.5M -$3.8M -$39.3M
Operating Expenses $704.5M $696.6M $610.7M $628.3M $554.9M
Operating Income $4.7M $83.9M $92M -$20.6M $43.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.2M $81.6M $79.5M -$24.4M $3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $136K $21.2M $17.9M $133K $9.5M
Net Income to Company $2M $60.4M $61.6M -$24.5M -$5.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2M $60.4M $61.6M -$24.5M -$5.7M
 
Basic EPS (Cont. Ops) $0.02 $1.10 $1.18 -$0.47 -$0.13
Diluted EPS (Cont. Ops) $0.01 $1.09 $1.16 -$0.47 -$0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $89.9M $168.9M $171.6M $65.1M $126.1M
EBIT $4.7M $83.9M $92M -$20.6M $43.1M
 
Revenue (Reported) $1.3B $1.4B $1.5B $1.5B $1.8B
Operating Income (Reported) $4.7M $83.9M $92M -$20.6M $43.1M
Operating Income (Adjusted) $4.7M $83.9M $92M -$20.6M $43.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $393.5M $400.6M $416.4M $452M $558.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $172.7M $178.4M $215.5M $263.9M $352.9M
Gross Profit $220.8M $222.2M $200.9M $188M $206M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $186.9M $170.7M $151.6M $178.9M $146.6M
Other Inc / (Exp) -$1.1M -$770K -$3M -$1.8M -$25.7M
Operating Expenses $186.9M $170.7M $151.6M $178.9M $146.6M
Operating Income $33.9M $51.5M $49.4M $9.1M $59.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32.9M $50.7M $46.3M $7.3M $33.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.1M $12.1M $10.3M $2.5M $7.9M
Net Income to Company $25.7M $38.6M $36M $4.8M $25.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.7M $38.6M $36M $4.8M $25.8M
 
Basic EPS (Cont. Ops) $0.47 $0.70 $0.70 $0.09 $0.47
Diluted EPS (Cont. Ops) $0.46 $0.70 $0.69 $0.09 $0.47
Weighted Average Basic Share $53.7M $54.6M $51.8M $52.9M $54.4M
Weighted Average Diluted Share $55.1M $55.2M $52M $53.3M $55.3M
 
EBITDA $54.1M $71.8M $68.7M $31.2M $79.7M
EBIT $33.9M $51.5M $49.4M $9.1M $59.4M
 
Revenue (Reported) $393.5M $400.6M $416.4M $452M $558.9M
Operating Income (Reported) $33.9M $51.5M $49.4M $9.1M $59.4M
Operating Income (Adjusted) $33.9M $51.5M $49.4M $9.1M $59.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.3B $813.9M $682.3M $1.6B
Short Term Investments -- -- -- $33.9M $24.2M
Accounts Receivable, Net $26.5M $35.8M $27.5M $34M $39.5M
Inventory -- -- -- -- --
Prepaid Expenses $21.4M $20.6M $28.9M $42M $46.6M
Other Current Assets $849M $401.8M $571.6M $807.4M $679.6M
Total Current Assets $2.4B $1.8B $1.5B $1.6B $2.4B
 
Property Plant And Equipment $146.5M $146.3M $168.5M $184.7M $199.2M
Long-Term Investments $971M $2.1B $2.4B $2.2B $2B
Goodwill $301.8M $301.8M $301.8M $301.8M $301.8M
Other Intangibles $190M $165.2M $143.3M $118.7M $96.2M
Other Long-Term Assets -- $136.4M $192.9M $221.7M $242.7M
Total Assets $4.1B $4.7B $4.8B $4.8B $5.4B
 
Accounts Payable $34.8M $51.4M $113.9M $119.9M $103.8M
Accrued Expenses $145.4M $128.3M $98.6M $91.2M $87.7M
Current Portion Of Long-Term Debt -- -- -- $61M --
Current Portion Of Capital Lease Obligations $8.2M $6.9M $3.2M $3.4M $2.4M
Other Current Liabilities $2.8B $3.3B $3.5B $3.4B $4.1B
Total Current Liabilities $3.1B $3.6B $4B $4B $4.5B
 
Long-Term Debt -- -- $35M -- $48.5M
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.7B $4B $4B $4.6B
 
Common Stock $54K $55K $52K $53K $55K
Other Common Equity Adj $3.4M -$29.8M -$322.7M -$287M -$278.1M
Common Equity $1B $1.1B $781.5M $859.4M $873.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.1B $781.5M $859.4M $873.6M
 
Total Liabilities and Equity $4.1B $4.7B $4.8B $4.8B $5.4B
Cash and Short Terms $1.5B $1.3B $813.9M $716.1M $1.6B
Total Debt -- -- $35M $61M $48.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.7B $1.3B $722M $1.1B $1.8B
Short Term Investments -- -- $15.7M $60.1M $102M
Accounts Receivable, Net $38.8M $28.3M $29.4M $39.7M $48M
Inventory -- -- -- -- --
Prepaid Expenses $5.5M $3.1M $4.5M $3.2M $4.5M
Other Current Assets $486.2M $566.2M $546.9M $956M $742.7M
Total Current Assets $3.3B $2B $1.3B $2.2B $2.7B
 
Property Plant And Equipment $143.8M $149.6M $173.7M $179.7M $204.7M
Long-Term Investments $996.2M $2.2B $2.4B $2.1B $2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $224.2M $213.6M $240.3M
Total Assets $5B $5B $4.7B $5.3B $5.7B
 
Accounts Payable $56.2M $66.6M $112.1M $107.8M $116.4M
Accrued Expenses $143.2M $109.2M $89.9M $110.4M $91.2M
Current Portion Of Long-Term Debt -- -- -- $45M --
Current Portion Of Capital Lease Obligations $8.4M $5.8M $3.2M $3.4M $2.3M
Other Current Liabilities $3.6B $3.6B $3.4B $3.8B $4.2B
Total Current Liabilities $4B $4B $3.8B $4.4B $4.7B
 
Long-Term Debt -- -- -- -- $63.2M
Capital Leases -- -- -- -- --
Total Liabilities $4B $4B $3.8B $4.5B $4.8B
 
Common Stock $54K $54K $52K $53K $55K
Other Common Equity Adj -$19.1M -$142.4M -$286.4M -$287.7M -$230.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $983.9M $860.6M $870.6M $947.7M
 
Total Liabilities and Equity $5B $5B $4.7B $5.3B $5.7B
Cash and Short Terms $2.7B $1.3B $737.7M $1.2B $1.9B
Total Debt -- -- $334K $45M $63.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.1M $47.5M $64.2M $6.7M -$26.7M
Depreciation & Amoritzation $86.1M $84.8M $80.6M $83M $84.7M
Stock-Based Compensation $53.7M $51.4M $34.8M $33.7M $29.9M
Change in Accounts Receivable -$16.2M -$32.5M -$7.8M -$60.5M -$41.6M
Change in Inventories -- -- -- -- --
Cash From Operations $209.2M $167M $277.7M $97.5M $81.4M
 
Capital Expenditures $59M $57.4M $84.3M $75.9M $74.3M
Cash Acquisitions -$35M -$35M -$35M -$35M -$35M
Cash From Investing -$785.8M -$1.4B -$820.2M $33.2M $81.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $100M -- $100M $282M $287.5M
Long-Term Debt Repaid -$135M -- -$65M -$256M -$299M
Repurchase of Common Stock -- -- -$95.5M -- --
Other Financing Activities $1B $1B $91.1M -$295.6M $749.7M
Cash From Financing $1B $1B $36.7M -$264M $743.1M
 
Beginning Cash (CF) $1.1B $1.5B $1.3B $819.8M $686.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $430.5M -$171.1M -$505.8M -$133.3M $905.9M
Ending Cash (CF) $1.5B $1.3B $819.8M $686.5M $1.6B
 
Levered Free Cash Flow $150.1M $109.6M $193.4M $21.6M $7.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $25.7M $38.6M $36M $4.8M $25.8M
Depreciation & Amoritzation $20.1M $20.3M $19.4M $22.1M $20.4M
Stock-Based Compensation $17.2M $14.9M $9.2M $8.6M $3M
Change in Accounts Receivable -$11.5M $7.1M $16M $13.2M $499K
Change in Inventories -- -- -- -- --
Cash From Operations $80.7M $115.6M $100.5M $89.2M $108.7M
 
Capital Expenditures $10.5M $19M $19.5M $14.5M $19.4M
Cash Acquisitions -$35M -$35M -$35M -$35M --
Cash From Investing -$108.3M -$300.6M -$32.7M -$4.5M -$63.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $50M $83M $64M $14.9M
Long-Term Debt Repaid -- -$50M -$118M -$80M --
Repurchase of Common Stock -- -$25M -- -- --
Other Financing Activities $1.2B $210.9M -$126.8M $363.9M $120.3M
Cash From Financing $1.2B $186M -$161.6M $347.9M $135.2M
 
Beginning Cash (CF) $1.5B $1.3B $819.8M $686.5M $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $1M -$93.8M $432.5M $180.5M
Ending Cash (CF) $2.7B $1.3B $726M $1.1B $1.8B
 
Levered Free Cash Flow $70.2M $96.6M $81M $74.7M $89.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2M $60.4M $61.6M -$24.5M -$5.7M
Depreciation & Amoritzation $85.3M $85M $79.7M $85.7M $83M
Stock-Based Compensation $59.5M $49M $29.1M $33.2M $24.3M
Change in Accounts Receivable -$24.3M -$13.9M $1.1M -$63.3M -$54.3M
Change in Inventories -- -- -- -- --
Cash From Operations $185.7M $202M $262.6M $86.2M $100.9M
 
Capital Expenditures $53.8M $66M $84.8M $70.9M $79.2M
Cash Acquisitions -$35M -$35M -$35M -$35M --
Cash From Investing -$820.2M -$1.6B -$552.3M $61.4M $22.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $50M $133M $263M $238.4M
Long-Term Debt Repaid -$100M -$50M -$133M -$218M -$219M
Repurchase of Common Stock -- -$25M -- -- --
Other Financing Activities $1.9B -$12.6M -$246.6M $195.1M $506.1M
Cash From Financing $1.8B -$31.2M -$310.9M $245.5M $530.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$1.4B -$600.6M $393M $653.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $132M $136M $177.7M $15.3M $21.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $25.7M $38.6M $36M $4.8M $25.8M
Depreciation & Amoritzation $20.1M $20.3M $19.4M $22.1M $20.4M
Stock-Based Compensation $17.2M $14.9M $9.2M $8.6M $3M
Change in Accounts Receivable -$11.5M $7.1M $16M $13.2M $499K
Change in Inventories -- -- -- -- --
Cash From Operations $80.7M $115.6M $100.5M $89.2M $108.7M
 
Capital Expenditures $10.5M $19M $19.5M $14.5M $19.4M
Cash Acquisitions -$35M -$35M -$35M -$35M --
Cash From Investing -$108.3M -$300.6M -$32.7M -$4.5M -$63.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $50M $83M $64M $14.9M
Long-Term Debt Repaid -- -$50M -$118M -$80M --
Repurchase of Common Stock -- -$25M -- -- --
Other Financing Activities $1.2B $210.9M -$126.8M $363.9M $120.3M
Cash From Financing $1.2B $186M -$161.6M $347.9M $135.2M
 
Beginning Cash (CF) $1.5B $1.3B $819.8M $686.5M $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $1M -$93.8M $432.5M $180.5M
Ending Cash (CF) $2.7B $1.3B $726M $1.1B $1.8B
 
Levered Free Cash Flow $70.2M $96.6M $81M $74.7M $89.3M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 18

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

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

Show me the best stock