Financhill
Sell
45

GMBXF Quote, Financials, Valuation and Earnings

Last price:
$6.12
Seasonality move :
3.36%
Day range:
$5.91 - $6.15
52-week range:
$4.39 - $6.21
Dividend yield:
4.1%
P/E ratio:
12.30x
P/S ratio:
2.75x
P/B ratio:
2.18x
Volume:
400
Avg. volume:
11.3K
1-year change:
-1.91%
Market cap:
$46B
Revenue:
$16.2B
EPS (TTM):
$0.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.9B $14.8B $13.9B $14.4B $16.2B
Revenue Growth (YoY) 2.14% 35.45% -6.13% 3.58% 12.55%
 
Cost of Revenues $6.3B $6.7B $7.6B $8.2B $9B
Gross Profit $4.6B $8.1B $6.2B $6.2B $7.2B
Gross Profit Margin 41.85% 54.83% 45.04% 43.13% 44.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $151.6M $149.6M $166M $182.1M $174.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $264.8M $274M $289.6M $332.7M $344.6M
Operating Income $4.3B $7.8B $6B $5.9B $6.9B
 
Net Interest Expenses $522.2M $517.9M $415M $227.5M $160.4M
EBT. Incl. Unusual Items $4.1B $7B $5.6B $5.7B $6.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $2.5B $1.8B $1.7B $2.4B
Net Income to Company $4.1B $7B $5.6B $5.7B $6.6B
 
Minority Interest in Earnings -$347.1M -$579M -$595.1M -$605.2M -$616.2M
Net Income to Common Excl Extra Items $2.3B $4B $3.1B $3.4B $3.6B
 
Basic EPS (Cont. Ops) $0.29 $0.51 $0.40 $0.43 $0.46
Diluted EPS (Cont. Ops) $0.29 $0.51 $0.40 $0.43 $0.46
Weighted Average Basic Share $7.8B $7.8B $7.8B $7.8B $7.8B
Weighted Average Diluted Share $7.8B $7.8B $7.8B $7.8B $7.8B
 
EBITDA $5.7B $8.7B $7.2B $7.5B $8.7B
EBIT $4.7B $7.6B $6.1B $6.2B $7.2B
 
Revenue (Reported) $10.9B $14.8B $13.9B $14.4B $16.2B
Operating Income (Reported) $4.3B $7.8B $6B $5.9B $6.9B
Operating Income (Adjusted) $4.7B $7.6B $6.1B $6.2B $7.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.4B $3.8B $3.9B $3.8B $4.2B
Revenue Growth (YoY) 40.21% 9.58% 2.6% -1.63% 10.44%
 
Cost of Revenues $1.6B $1.7B $2B $2.1B $2.2B
Gross Profit $1.9B $2.1B $1.9B $1.7B $2B
Gross Profit Margin 54.29% 54.73% 48.57% 44.38% 48.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60M $69.7M $73.3M $79.7M $83.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $60M $69.7M $73.3M $79.7M $83.3M
Operating Income $1.8B $2B $1.8B $1.6B $1.9B
 
Net Interest Expenses $133.3M $121M $62.9M $39.4M $43.5M
EBT. Incl. Unusual Items $1.7B $1.9B $1.7B $1.6B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $503.7M $709.3M $457.7M $495.9M $602.6M
Net Income to Company $1.2B $1.2B $1.3B $1.1B $1.3B
 
Minority Interest in Earnings -$128.9M -$163M -$181.1M -$170.8M -$178.9M
Net Income to Common Excl Extra Items $1.1B $1B $1.1B $928.5M $1.1B
 
Basic EPS (Cont. Ops) $0.14 $0.13 $0.14 $0.12 $0.14
Diluted EPS (Cont. Ops) $0.14 $0.13 $0.14 $0.12 $0.14
Weighted Average Basic Share $7.8B $7.8B $7.9B $7.7B $7.8B
Weighted Average Diluted Share $7.8B $7.8B $7.9B $7.7B $7.8B
 
EBITDA $2.1B $2.3B $2.2B $2.1B $2.3B
EBIT $1.9B $2B $1.9B $1.7B $2B
 
Revenue (Reported) $3.4B $3.8B $3.9B $3.8B $4.2B
Operating Income (Reported) $1.8B $2B $1.8B $1.6B $1.9B
Operating Income (Adjusted) $1.9B $2B $1.9B $1.7B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.9B $15.1B $14B $14.3B $16.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3B $6.8B $7.9B $8.3B $9B
Gross Profit $5.6B $8.3B $6.1B $6B $7.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $264.4M $285.6M $169.6M $188.5M $178.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $264.4M $629.4M $293.2M $339.1M $348.2M
Operating Income $5.3B $7.7B $5.8B $5.7B $7.2B
 
Net Interest Expenses $520.9M $505.9M $356.9M $204M $164.5M
EBT. Incl. Unusual Items $5.9B $7.2B $5.4B $5.5B $6.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $2.8B $1.6B $1.7B $2.5B
Net Income to Company $5.6B $7B $5.7B $5.5B $6.8B
 
Minority Interest in Earnings -$477.2M -$613.1M -$613.2M -$1.3B -$1.6B
Net Income to Common Excl Extra Items $3.7B $3.8B $3.2B $2.5B $2.8B
 
Basic EPS (Cont. Ops) $0.48 $0.49 $0.41 $0.41 $0.48
Diluted EPS (Cont. Ops) $0.48 $0.49 $0.41 $0.41 $0.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.4B $8.9B $7.1B $7.4B $8.9B
EBIT $6.4B $7.7B $5.9B $6.1B $7.5B
 
Revenue (Reported) $11.9B $15.1B $14B $14.3B $16.6B
Operating Income (Reported) $5.3B $7.7B $5.8B $5.7B $7.2B
Operating Income (Adjusted) $6.4B $7.7B $5.9B $6.1B $7.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.4B $3.8B $3.9B $3.8B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.7B $2B $2.1B $2.2B
Gross Profit $1.9B $2.1B $1.9B $1.7B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60M $69.7M $73.3M $79.7M $83.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $60M $69.7M $73.3M $79.7M $83.3M
Operating Income $1.8B $2B $1.8B $1.6B $1.9B
 
Net Interest Expenses $133.3M $121M $62.9M $39.4M $43.5M
EBT. Incl. Unusual Items $1.7B $1.9B $1.7B $1.6B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $503.7M $709.3M $457.7M $495.9M $602.6M
Net Income to Company $1.2B $1.2B $1.3B $1.1B $1.3B
 
Minority Interest in Earnings -$128.9M -$163M -$181.1M -$170.8M -$178.9M
Net Income to Common Excl Extra Items $1.1B $1B $1.1B $928.5M $1.1B
 
Basic EPS (Cont. Ops) $0.14 $0.13 $0.14 $0.12 $0.14
Diluted EPS (Cont. Ops) $0.14 $0.13 $0.14 $0.12 $0.14
Weighted Average Basic Share $7.8B $7.8B $7.9B $7.7B $7.8B
Weighted Average Diluted Share $7.8B $7.8B $7.9B $7.7B $7.8B
 
EBITDA $2.1B $2.3B $2.2B $2.1B $2.3B
EBIT $1.9B $2B $1.9B $1.7B $2B
 
Revenue (Reported) $3.4B $3.8B $3.9B $3.8B $4.2B
Operating Income (Reported) $1.8B $2B $1.8B $1.6B $1.9B
Operating Income (Adjusted) $1.9B $2B $1.9B $1.7B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.6B $5.9B $5.7B $4.9B $7.3B
Short Term Investments $1.6B $635.4M $261.6M $1.7B $866.1M
Accounts Receivable, Net $1.5B $1.8B $1.9B $1.7B $1.8B
Inventory $1.3B $1.3B $1.4B $1.4B $1.4B
Prepaid Expenses $45.1M $45.6M $55.7M $54.7M $45.4M
Other Current Assets $4M $60K $51K $9K -$124K
Total Current Assets $8.4B $10.4B $10.1B $10.6B $12.3B
 
Property Plant And Equipment $17.6B $17.4B $17.8B $18.5B $18.4B
Long-Term Investments -- -- -- -- --
Goodwill $357.4M $355.2M $353.1M $344.7M $328M
Other Intangibles $2.1B $2.4B $2.7B $3.1B $3.2B
Other Long-Term Assets $1.4B $1.3B $1.2B $1.4B $1.4B
Total Assets $30.5B $32.4B $32.7B $35.1B $36.9B
 
Accounts Payable $1B $1.1B $1.2B $1.2B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $105.3M $100.1M $91.9M $113.8M $143.1M
Other Current Liabilities -- -- $46K -$30K $11K
Total Current Liabilities $2.3B $3.1B $1.9B $2.2B $3.1B
 
Long-Term Debt $8.6B $8.3B $8.3B $8.6B $7.7B
Capital Leases -- -- -- -- --
Total Liabilities $13.9B $14.1B $12.9B $13.6B $13.7B
 
Common Stock $2B $2B $2B $2B $2B
Other Common Equity Adj -- -- -- -- --
Common Equity $14.2B $16B $17.2B $18.9B $20.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $2.4B $2.5B $2.6B $2.7B
Total Equity $16.5B $18.4B $19.8B $21.6B $23.2B
 
Total Liabilities and Equity $30.5B $32.4B $32.7B $35.1B $36.9B
Cash and Short Terms $5.2B $6.6B $6B $6.6B $8.1B
Total Debt $9B $8.8B $8.4B $8.8B $8.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.8B $5.9B $6.5B $6.2B $8.4B
Short Term Investments -- $581.3M $140.8M $503.5M $608.2M
Accounts Receivable, Net $1.7B $2B $1.9B $2B $2.3B
Inventory $1.3B $1.4B $1.3B $1.4B $1.4B
Prepaid Expenses -- -- $81.8M $76.2M $99.2M
Other Current Assets -- -- -- -- --
Total Current Assets $8.3B $10.3B $10.6B $11.1B $13.6B
 
Property Plant And Equipment $18.1B $17.5B $18B $18.6B $18.6B
Long-Term Investments -- -- -- -- --
Goodwill -- $2.8B $3B $3.3B $3.5B
Other Intangibles -- $83.3M $87.8M $125M $101.4M
Other Long-Term Assets $2.4B $1.1B $1.1B $1.1B $1.1B
Total Assets $28.8B $32.4B $33.5B $35.8B $38.4B
 
Accounts Payable -- $1.3B $544.7M $615.5M $597M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $98.2M $86.6M $121.5M $143.8M
Other Current Liabilities $1.8B -- -- -- --
Total Current Liabilities $2.2B $2.5B $2B $2.2B $2.8B
 
Long-Term Debt $8.5B $8.3B $8.4B $8.6B $8.7B
Capital Leases -- -- -- -- --
Total Liabilities $13B $13.6B $13B $13.6B $14.6B
 
Common Stock $2B $2B $2B $2B $2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2B $2.4B $2.6B $2.7B $2.7B
Total Equity $15.8B $18.8B $20.6B $22.2B $23.8B
 
Total Liabilities and Equity $28.8B $32.4B $33.5B $35.8B $38.4B
Cash and Short Terms $4.8B $6.5B $6.6B $6.8B $9B
Total Debt $9B $8.8B $8.5B $8.8B $9.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.1B $7B $5.6B $5.7B $6.6B
Depreciation & Amoritzation $1B $1.1B $1.1B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$189.3M -$547.4M -$161.8M $64.1M -$92.8M
Change in Inventories $354.1M $39.7M -$44.2M -$74.5M -$4.5M
Cash From Operations $4.4B $6.4B $4.7B $5.8B $6B
 
Capital Expenditures $1.1B $1.4B $1.5B $1.7B $1.8B
Cash Acquisitions -- -- -- -$248.2M --
Cash From Investing -$829.6M -$739.1M -$1.1B -$3.4B -$927M
 
Dividends Paid (Ex Special Dividend) -$1.3B -$2.9B -$2.5B -$2.3B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $269.3M $361.4M -- $27.5M $315.9M
Long-Term Debt Repaid -$626.9M -$484.7M -$511.5M -$190.3M -$394M
Repurchase of Common Stock -$14.6M -$10.5M -$33.6M -$42.5M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.4B -$3.7B -$3.6B -$3.2B -$2.6B
 
Beginning Cash (CF) $2.6B $3.7B $6B $5.8B $5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $2B -$97.1M -$746.2M $2.5B
Ending Cash (CF) $3.7B $6B $5.8B $5B $7.4B
 
Levered Free Cash Flow $3.3B $5B $3.2B $4.2B $4.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.2B $1.2B $1.3B $1.1B $1.3B
Depreciation & Amoritzation $267.5M $267.1M $289.7M $321.7M $315.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$219.5M $104.8M -$7.8M -$466.2M -$547.6M
Change in Inventories -$8.3M -$73.9M $52.7M $28.9M $21.2M
Cash From Operations $1.3B $1.4B $2.1B $996.1M $687.2M
 
Capital Expenditures $336.7M $314M $334.5M $327.1M $536.2M
Cash Acquisitions -- -- -- $1.2B $257.7M
Cash From Investing $126.4M -$464M -$605.7M $976.8M -$173.4M
 
Dividends Paid (Ex Special Dividend) -$568M -$799.8M -$575.8M -$497.6M -$524.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $86.3M -- -- $16M $1.2B
Long-Term Debt Repaid -$28.5M -$9.8M -$2.4M -$4.6M -$23.3M
Repurchase of Common Stock -$2.9M -- -$21.5M -$8.2M --
Other Financing Activities -$2.2M -$2.4M -$4.4M -- --
Cash From Financing -$653.2M -$946.4M -$737.3M -$636.4M $641.7M
 
Beginning Cash (CF) $3.7B $6B $5.8B $4.9B $7.3B
Foreign Exchange Rate Adjustment $55.5M -$50.2M -$30.8M -$28.2M -$27.3M
Additions / Reductions $743.7M $12M $749.4M $1.3B $1.2B
Ending Cash (CF) $4.5B $5.9B $6.5B $6.2B $8.4B
 
Levered Free Cash Flow $933.8M $1.1B $1.8B $669.1M $151M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5.6B $7B $5.7B $5.5B $6.8B
Depreciation & Amoritzation $961.7M $1.1B $1.2B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$408.8M -$223M -$274.4M -$394.3M -$174.3M
Change in Inventories $345.8M -$25.9M $82.5M -$98.4M -$12.2M
Cash From Operations $5.2B $6.5B $5.4B $4.7B $5.7B
 
Capital Expenditures $1.2B $1.3B $1.6B $1.7B $2B
Cash Acquisitions -- -- -- $953.2M -$943.7M
Cash From Investing -$587.9M -$1.3B -$1.3B -$1.8B -$2.1B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$3.1B -$2.2B -$2.2B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $316.2M $275.1M -- $43.5M $1.5B
Long-Term Debt Repaid -$628.7M -$466M -$504.1M -$192.5M -$412.8M
Repurchase of Common Stock -$17.6M -$7.5M -$55.1M -$29.2M --
Other Financing Activities $19.2M -$199K -$2M -- --
Cash From Financing -$2.7B -$4B -$3.4B -$3.1B -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B $1.2B $640.4M -$159M $2.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.9B $5.2B $3.8B $3.1B $3.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.2B $1.2B $1.3B $1.1B $1.3B
Depreciation & Amoritzation $267.5M $267.1M $289.7M $321.7M $315.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$219.5M $104.8M -$7.8M -$466.2M -$547.6M
Change in Inventories -$8.3M -$73.9M $52.7M $28.9M $21.2M
Cash From Operations $1.3B $1.4B $2.1B $996.1M $687.2M
 
Capital Expenditures $336.7M $314M $334.5M $327.1M $536.2M
Cash Acquisitions -- -- -- $1.2B $257.7M
Cash From Investing $126.4M -$464M -$605.7M $976.8M -$173.4M
 
Dividends Paid (Ex Special Dividend) -$568M -$799.8M -$575.8M -$497.6M -$524.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $86.3M -- -- $16M $1.2B
Long-Term Debt Repaid -$28.5M -$9.8M -$2.4M -$4.6M -$23.3M
Repurchase of Common Stock -$2.9M -- -$21.5M -$8.2M --
Other Financing Activities -$2.2M -$2.4M -$4.4M -- --
Cash From Financing -$653.2M -$946.4M -$737.3M -$636.4M $641.7M
 
Beginning Cash (CF) $3.7B $6B $5.8B $4.9B $7.3B
Foreign Exchange Rate Adjustment $55.5M -$50.2M -$30.8M -$28.2M -$27.3M
Additions / Reductions $743.7M $12M $749.4M $1.3B $1.2B
Ending Cash (CF) $4.5B $5.9B $6.5B $6.2B $8.4B
 
Levered Free Cash Flow $933.8M $1.1B $1.8B $669.1M $151M

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
70
Is NVDA Stock a Buy?

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

Buy
62
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 17

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

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock