Financhill
Sell
48

BGC Quote, Financials, Valuation and Earnings

Last price:
$8.86
Seasonality move :
7.57%
Day range:
$8.47 - $8.76
52-week range:
$6.58 - $11.79
Dividend yield:
0.8%
P/E ratio:
35.04x
P/S ratio:
1.95x
P/B ratio:
4.89x
Volume:
7.2M
Avg. volume:
3.6M
1-year change:
35.6%
Market cap:
$4.2B
Revenue:
$2B
EPS (TTM):
$0.25
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.1B $2B $2B $1.8B $2B
Revenue Growth (YoY) 8.47% -2.01% -2.5% -10.99% 11.59%
 
Cost of Revenues $1.2B $1.2B $1.4B $937.1M $1.1B
Gross Profit $875.9M $828.9M $633.3M $837.2M $893.2M
Gross Profit Margin 41.98% 40.54% 31.77% 47.18% 45.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $651.7M $610.3M $667.9M $634.6M $754.5M
Other Inc / (Exp) -$65.6M -$82M $258.5M -$68.2M -$49.1M
Operating Expenses $651.7M $610.3M $667.9M $634.6M $754.5M
Operating Income $224.2M $218.5M -$34.6M $202.5M $138.7M
 
Net Interest Expenses $41.9M $64.3M $47.4M $36.9M $31.8M
EBT. Incl. Unusual Items $116.6M $72.2M $176.5M $97.5M $57.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.8M $21.3M $23M $38.6M $18.9M
Net Income to Company $66.8M $50.9M $153.5M $58.9M $38.8M
 
Minority Interest in Earnings -$22.9M -$5.9M -$29.5M -$10.2M -$2.5M
Net Income to Common Excl Extra Items $43.9M $45.1M $124M $48.7M $36.3M
 
Basic EPS (Cont. Ops) $0.13 $0.12 $0.32 $0.13 $0.07
Diluted EPS (Cont. Ops) $0.12 $0.12 $0.32 $0.13 $0.07
Weighted Average Basic Share $344.3M $361.7M $379.2M $371.6M $426.4M
Weighted Average Diluted Share $472.2M $546.8M $540M $499.4M $490M
 
EBITDA $258.7M $234.3M $327.7M $230.4M $215.4M
EBIT $176.9M $148.8M $245.8M $155.4M $134.9M
 
Revenue (Reported) $2.1B $2B $2B $1.8B $2B
Operating Income (Reported) $224.2M $218.5M -$34.6M $202.5M $138.7M
Operating Income (Adjusted) $176.9M $148.8M $245.8M $155.4M $134.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $452.6M $470.7M $412.5M $472.5M $544.2M
Revenue Growth (YoY) -12.48% 4% -12.38% 14.57% 15.16%
 
Cost of Revenues $265.3M $279.2M $222M $254.9M $297.1M
Gross Profit $187.3M $191.5M $190.4M $217.7M $247.1M
Gross Profit Margin 41.38% 40.69% 46.17% 46.06% 45.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $130.7M $180.3M $149.7M $167.2M $198.9M
Other Inc / (Exp) -$22.1M -$18.2M -$11.4M -$16M -$20.3M
Operating Expenses $130.7M $180.3M $149.7M $167.2M $198.9M
Operating Income $56.6M $11.3M $40.8M $50.5M $48.2M
 
Net Interest Expenses $17.2M $13.7M $10.4M $10.6M $8.2M
EBT. Incl. Unusual Items $17.3M -$20.6M $19M $23.9M $19.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M -$6.7M $10.8M $5.3M $6M
Net Income to Company $6.7M -$13.9M $8.2M $18.6M $13.7M
 
Minority Interest in Earnings $135K $2.5M -$2.5M -$1.5M $1M
Net Income to Common Excl Extra Items $8.9M -$11.4M $5.8M $17M $14.7M
 
Basic EPS (Cont. Ops) $0.02 -$0.03 $0.02 $0.03 $0.03
Diluted EPS (Cont. Ops) $0.02 -$0.03 $0.01 $0.03 $0.03
Weighted Average Basic Share $363.2M $387.1M $371.1M $468.5M $473.4M
Weighted Average Diluted Share $364.6M $387.1M $497M $477.5M $478.7M
 
EBITDA $59.2M $16.3M $52.2M $66.5M $64.7M
EBIT $36.9M -$3.9M $33.5M $44.6M $44.8M
 
Revenue (Reported) $452.6M $470.7M $412.5M $472.5M $544.2M
Operating Income (Reported) $56.6M $11.3M $40.8M $50.5M $48.2M
Operating Income (Adjusted) $36.9M -$3.9M $33.5M $44.6M $44.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2B $1.8B $1.9B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.2B $1.2B $1B $1.2B
Gross Profit $821.5M $838.7M $606.1M $894.8M $963.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $629.7M $664.4M $627.5M $767.6M $746.1M
Other Inc / (Exp) -$85.9M -$66.1M $261.2M -$62.9M -$12.3M
Operating Expenses $629.7M $664.4M $627.5M $767.6M $746.1M
Operating Income $191.8M $174.2M -$21.4M $127.3M $217.3M
 
Net Interest Expenses $55.6M $58.3M $39.3M $36.9M $27.2M
EBT. Incl. Unusual Items $50.2M $49.8M $200.6M $27.4M $177.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.8M $327K $56.5M $6.3M $56.7M
Net Income to Company $21.5M $49.5M $144.1M $21.1M $121.2M
 
Minority Interest in Earnings -$1.1M -$5.9M -$21.1M -$2.6M $538K
Net Income to Common Excl Extra Items $22.4M $43.5M $122.9M $18.5M $121.7M
 
Basic EPS (Cont. Ops) $0.09 $0.11 $0.34 $0.04 $0.25
Diluted EPS (Cont. Ops) $0.08 $0.11 $0.32 $0.04 $0.25
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $209.1M $209.8M $333.9M $178M $346.5M
EBIT $121.8M $124.9M $259.8M $98.7M $265.5M
 
Revenue (Reported) $2B $2B $1.8B $1.9B $2.1B
Operating Income (Reported) $191.8M $174.2M -$21.4M $127.3M $217.3M
Operating Income (Adjusted) $121.8M $124.9M $259.8M $98.7M $265.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.5B $1.3B $1.5B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $937.3M $900.3M $734.5M $813.3M $910M
Gross Profit $626.9M $636M $608.8M $666.5M $736.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $425.2M $480.5M $440.1M $573.1M $564.6M
Other Inc / (Exp) -$63.8M -$48M -$45.2M -$40M -$3.1M
Operating Expenses $425.2M $480.5M $440.1M $573.1M $564.6M
Operating Income $201.7M $155.5M $168.7M $93.4M $172M
 
Net Interest Expenses $41.7M $35.7M $27.6M $27.6M $23M
EBT. Incl. Unusual Items $96.2M $71.8M $95.8M $25.8M $146M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28M $7.1M $40.6M $8.3M $46M
Net Income to Company $66.2M $64.7M $55.3M $17.5M $99.9M
 
Minority Interest in Earnings -$17.7M -$17.1M -$8.8M -$1.2M $1.9M
Net Income to Common Excl Extra Items $50.4M $47.6M $46.5M $16.3M $101.8M
 
Basic EPS (Cont. Ops) $0.14 $0.12 $0.13 $0.03 $0.21
Diluted EPS (Cont. Ops) $0.13 $0.12 $0.12 $0.03 $0.21
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.2B $1.4B
Weighted Average Diluted Share $1.4B $1.5B $1.5B $1.4B $1.4B
 
EBITDA $215.1M $188.6M $194.8M $142.4M $273.5M
EBIT $151M $125M $139M $82.3M $212.8M
 
Revenue (Reported) $1.6B $1.5B $1.3B $1.5B $1.6B
Operating Income (Reported) $201.7M $155.5M $168.7M $93.4M $172M
Operating Income (Adjusted) $151M $125M $139M $82.3M $212.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $415.4M $596.3M $553.6M $485M $655.6M
Short Term Investments $57.5M $58.6M -- -- --
Accounts Receivable, Net $1.9M $3M $5.5M -- --
Inventory -- -- -- -- --
Prepaid Expenses $40.4M $51.6M $32.6M $34.7M $30.4M
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $2.5B $2B $1.7B $1.7B
 
Property Plant And Equipment $373.9M $382M $326.4M $313.3M $302.5M
Long-Term Investments $138.2M $120.1M $156.4M $161.5M $169.7M
Goodwill $553.7M $556.2M $486.9M $486.6M $506.3M
Other Intangibles $303.2M $287.2M $207.7M $192.8M $211.3M
Other Long-Term Assets $40.1M $28.4M $21.9M $19.6M $20M
Total Assets $3.9B $4B $3.3B $3.1B $3.2B
 
Accounts Payable -- -- -- $1.6M $76K
Accrued Expenses $890.7M $890.9M $203.9M $200M $182.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.4B $1.2B $900.1M $929.1M
 
Long-Term Debt $1.1B $1.3B $1.1B $1B $944.3M
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.1B $2.7B $2.3B $2.3B
 
Common Stock $4M $4.2M $4.8M $5.2M $5.1M
Other Common Equity Adj -$33.1M -$28.9M -$40.5M -$45.4M -$38.6M
Common Equity $674.6M $754.2M $619.8M $669.6M $885.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $50.3M $57.1M $43.6M $63.6M $13.1M
Total Equity $725M $811.3M $663.3M $733.2M $898.2M
 
Total Liabilities and Equity $3.9B $4B $3.3B $3.1B $3.2B
Cash and Short Terms $472.9M $654.9M $553.6M $485M $655.6M
Total Debt $1.2B $1.3B $1.1B $1.1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $492.3M $450.8M $473.3M $559.6M $563.5M
Short Term Investments $58.5M $37.4M -- -- --
Accounts Receivable, Net $3.4M $4.2M $6.4M $7.4M $3.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3B $4B $3.3B $2.4B $2.7B
 
Property Plant And Equipment $218.7M $199.3M $182.1M $176.4M $188.2M
Long-Term Investments $40.5M $31.1M $74.7M $81.2M $254.2M
Goodwill $553.7M $486.9M $487M $500.8M $505.6M
Other Intangibles $291.3M $212M $196.6M $196.5M $197.4M
Other Long-Term Assets $450M $452.8M $431.6M $477M $564.3M
Total Assets $4.6B $5.4B $4.7B $3.9B $4.4B
 
Accounts Payable $1.2B $628M $619.4M $627.2M $694.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $799.4M -- -- --
Total Current Liabilities $2.2B $3.5B $2.7B $1.9B $1.7B
 
Long-Term Debt $1.3B $1.1B $1.1B $944.6M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $4.7B $4B $3B $3.3B
 
Common Stock $4.1M $4.7M $5.1M $5.1M $5.3M
Other Common Equity Adj -$39.4M -$36.2M -$53.1M -$45.8M -$45.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $73.2M $54.3M $59.3M $11.5M $183M
Total Equity $802.6M $685.2M $711.3M $855.7M $1B
 
Total Liabilities and Equity $4.6B $5.4B $4.7B $3.9B $4.4B
Cash and Short Terms $550.9M $488.3M $473.3M $559.6M $563.5M
Total Debt $1.3B $1.4B $1.1B $1.2B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $66.8M $50.9M $153.5M $58.9M $38.8M
Depreciation & Amoritzation $81.9M $85.4M $81.9M $75.1M $80.4M
Stock-Based Compensation $170.6M $183.5M $256.2M $251.1M $355.4M
Change in Accounts Receivable $243.1M $147.2M -$614.2M $171.3M $127.9M
Change in Inventories -- -- -- -- --
Cash From Operations $241.1M $302.6M $417.2M $224.4M $405.2M
 
Capital Expenditures $97.5M $85.2M $53.3M $58.8M $59.9M
Cash Acquisitions $30.3M -$5M $543.8M $6M -$30.3M
Cash From Investing -$42.6M -$77.9M $121.1M -$53.3M -$90.7M
 
Dividends Paid (Ex Special Dividend) -$192.4M -$60.4M -$15.1M -$14.9M -$17.4M
Special Dividend Paid
Long-Term Debt Issued $709.8M $524.4M $298.4M -- $754.3M
Long-Term Debt Repaid -$332.4M -$357.8M -$566.2M -$6.5M -$625.2M
Repurchase of Common Stock -$44.5M -$47.6M -$476M -$180.1M -$232.4M
Other Financing Activities -$122.3M -$71.6M -$60.7M -$31.8M -$26.2M
Cash From Financing $18.2M -$13.1M -$819.5M -$233.2M -$146.9M
 
Beginning Cash (CF) $421.5M $640.8M $853.4M $566.8M $502M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $216.8M $211.6M -$281.2M -$62.2M $167.6M
Ending Cash (CF) $640.8M $853.4M $566.8M $502M $672.9M
 
Levered Free Cash Flow $143.6M $217.4M $363.9M $165.6M $345.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.7M -$13.9M $8.2M $18.6M $13.7M
Depreciation & Amoritzation $22.2M $20.2M $18.6M $21.9M $19.9M
Stock-Based Compensation $33M $78.5M $57.7M $69.3M $85.7M
Change in Accounts Receivable -$64.6M -$298.1M $155.5M $64.2M -$120.9M
Change in Inventories -- -- -- -- --
Cash From Operations $66.5M $107.8M $78M $312.9M $88.3M
 
Capital Expenditures $21.3M $9.9M $15.6M $11.5M $20.6M
Cash Acquisitions -$490K $4.4M $4.5M $6.4M --
Cash From Investing -$21.8M -$5.6M -$11.6M -$5.2M $9.3M
 
Dividends Paid (Ex Special Dividend) -$3.6M -$3.8M -$3.7M -$4.7M -$9.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $296.7M $108M -- $238.6M -$496K
Long-Term Debt Repaid -$272.5M -$1.6M -$1.6M -$450M --
Repurchase of Common Stock -$5.3M -$159.2M -$72.4M -$41.1M -$92M
Other Financing Activities -$20.5M -$20.3M -$8.6M -$5.2M --
Cash From Financing -$5.2M -$76.9M -$86.4M -$262.4M -$102.2M
 
Beginning Cash (CF) $687M $463.3M $509.1M $542.6M $586.1M
Foreign Exchange Rate Adjustment $8.1M -$6M -$3.3M -$11.9M $1.9M
Additions / Reductions $39.5M $12.6M -$20M $45.3M -$4.6M
Ending Cash (CF) $739.3M $469.9M $485.9M $576M $583.5M
 
Levered Free Cash Flow $45.2M $97.8M $62.3M $301.4M $67.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $21.5M $49.5M $144.1M $21.1M $121.2M
Depreciation & Amoritzation $87.2M $84.9M $74.1M $79.4M $81M
Stock-Based Compensation $177.4M $250.8M $247.6M $366.6M $326.1M
Change in Accounts Receivable $2.2B -$835.9M -$468.7M $951.4M -$110.2M
Change in Inventories -- -- -- -- --
Cash From Operations $247.1M $469.2M $243M $324.1M $237M
 
Capital Expenditures $100.5M $55.3M $55M $60.3M $71.6M
Cash Acquisitions -$5.9M $11.4M $540.3M -$16.5M -$11.5M
Cash From Investing -$94.2M -$43.9M $115.4M -$77.4M -$237.3M
 
Dividends Paid (Ex Special Dividend) -$118.2M -$15.1M -$14.8M -$16M -$29.6M
Special Dividend Paid
Long-Term Debt Issued $564.1M -- -- -- $1B
Long-Term Debt Repaid -$357.8M -$268.1M -$306.4M -$626.8M -$790M
Repurchase of Common Stock -$32.4M -$341.9M -$295.3M -$243.5M -$352.9M
Other Financing Activities -$111.1M -$54.2M -$35.2M -$29.3M $136.2M
Cash From Financing -$55.4M -$381M -$651.7M -$160.4M $7.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97.5M -$271.1M $22.1M $86.3M $6.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $146.5M $413.9M $188M $263.8M $165.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $66.2M $64.7M $55.3M $17.5M $99.9M
Depreciation & Amoritzation $64.1M $63.6M $55.8M $60.1M $60.7M
Stock-Based Compensation $103M $170.3M $161.7M $277.3M $248M
Change in Accounts Receivable -$636.2M -$1.6B -$1.5B -$693.7M -$931.8M
Change in Inventories -- -- -- -- --
Cash From Operations $139.6M $306.1M $131.9M $231.7M $63.5M
 
Capital Expenditures $69.7M $39.8M $41.5M $43M $54.7M
Cash Acquisitions -$7.3M $9.1M $5.5M -$17M $1.8M
Cash From Investing -$64.7M -$30.7M -$36.4M -$60.5M -$207.1M
 
Dividends Paid (Ex Special Dividend) -$56.8M -$11.4M -$11.1M -$12.3M -$24.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $524.6M $298.4M -- $755.2M $1B
Long-Term Debt Repaid -$354.4M -$264.7M -$4.8M -$625.2M -$790M
Repurchase of Common Stock -$11.9M -$306.2M -$125.6M -$189M -$309.5M
Other Financing Activities -$71.6M -$54.2M -$28.7M -$26.2M $136.2M
Cash From Financing $29.8M -$338.1M -$170.3M -$97.5M $56.7M
 
Beginning Cash (CF) $2B $2.2B $1.6B $1.6B $1.8B
Foreign Exchange Rate Adjustment -$6.2M -$5.5M -$6.2M $223K -$2.5M
Additions / Reductions $104.6M -$378M -$74.7M $73.8M -$86.9M
Ending Cash (CF) $2.1B $1.8B $1.5B $1.6B $1.8B
 
Levered Free Cash Flow $69.9M $266.4M $90.4M $188.7M $8.7M

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 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock