Financhill
Sell
21

GMRE Quote, Financials, Valuation and Earnings

Last price:
$7.18
Seasonality move :
22.07%
Day range:
$7.09 - $7.61
52-week range:
$7.09 - $10.46
Dividend yield:
11.72%
P/E ratio:
717.00x
P/S ratio:
3.42x
P/B ratio:
1.04x
Volume:
1.2M
Avg. volume:
568.7K
1-year change:
-15.55%
Market cap:
$479.5M
Revenue:
$138.4M
EPS (TTM):
$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $93.5M $115.8M $137.2M $140.9M $138.4M
Revenue Growth (YoY) 32.62% 23.83% 18.45% 2.75% -1.79%
 
Cost of Revenues $10.9M $15.5M $25.2M $28.1M $29.3M
Gross Profit $82.7M $100.3M $112M $112.9M $109.2M
Gross Profit Margin 88.38% 86.63% 81.64% 80.07% 78.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30M $16.5M $16.5M $16.9M $21.1M
Other Inc / (Exp) -$153K $1.1M $6.5M $14.8M $2.7M
Operating Expenses $66.3M $63.3M $73.3M $75M $76.5M
Operating Income $16.3M $37M $38.7M $37.9M $32.7M
 
Net Interest Expenses $18.7M $19.7M $25.2M $30.9M $28.7M
EBT. Incl. Unusual Items -$2.5M $18.3M $20M $21.7M $6.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.5M $18.3M $20M $21.7M $6.7M
 
Minority Interest in Earnings $574K -$720K -$854K -$1.1M -$59K
Net Income to Common Excl Extra Items -$1.9M $17.6M $19.1M $20.6M $6.6M
 
Basic EPS (Cont. Ops) -$0.17 $0.19 $0.20 $0.23 $0.01
Diluted EPS (Cont. Ops) -$0.17 $0.19 $0.20 $0.23 $0.01
Weighted Average Basic Share $46.3M $60.6M $65.5M $65.6M $65.9M
Weighted Average Diluted Share $46.3M $60.6M $65.5M $65.6M $65.9M
 
EBITDA $53M $85.3M $102.9M $111.6M $91.5M
EBIT $16.2M $38M $45.2M $52.6M $35.4M
 
Revenue (Reported) $93.5M $115.8M $137.2M $140.9M $138.4M
Operating Income (Reported) $16.3M $37M $38.7M $37.9M $32.7M
Operating Income (Adjusted) $16.2M $38M $45.2M $52.6M $35.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $24.9M $30.3M $36.3M $32.9M $35M
Revenue Growth (YoY) 21.9% 21.76% 19.72% -9.26% 6.14%
 
Cost of Revenues $2.6M $4.5M $7.1M $6.1M $7.2M
Gross Profit $22.3M $25.8M $29.2M $26.8M $27.8M
Gross Profit Margin 89.51% 85.08% 80.33% 81.5% 79.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4M $3.9M $4.1M $4.2M $7.7M
Other Inc / (Exp) -$64K $1.1M -$96K -$838K $4.1M
Operating Expenses $14.6M $16.6M $19.1M $18.5M $21.3M
Operating Income $7.7M $9.2M $10M $8.4M $6.4M
 
Net Interest Expenses $5.1M $4.8M $8.1M $7M $7.6M
EBT. Incl. Unusual Items $2.6M $5.5M $1.8M $551K $2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $2.6M $5.5M $1.8M $551K $2.9M
 
Minority Interest in Earnings -$73K -$228K -$24K $65K -$109K
Net Income to Common Excl Extra Items $2.5M $5.3M $1.8M $616K $2.8M
 
Basic EPS (Cont. Ops) $0.02 $0.06 $0.01 -$0.01 $0.02
Diluted EPS (Cont. Ops) $0.02 $0.06 $0.01 -$0.01 $0.02
Weighted Average Basic Share $48.5M $64.4M $65.5M $65.6M $66.8M
Weighted Average Diluted Share $48.5M $64.4M $65.5M $65.6M $66.8M
 
EBITDA $17.8M $23.1M $25.3M $22M $24.4M
EBIT $7.7M $10.3M $9.9M $7.5M $10.5M
 
Revenue (Reported) $24.9M $30.3M $36.3M $32.9M $35M
Operating Income (Reported) $7.7M $9.2M $10M $8.4M $6.4M
Operating Income (Adjusted) $7.7M $10.3M $9.9M $7.5M $10.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $93.5M $115.8M $137.2M $140.9M $138.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.9M $15.5M $25.2M $28.1M $29.3M
Gross Profit $82.7M $100.3M $112M $112.9M $109.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30M $16.5M $16.5M $16.9M $21.1M
Other Inc / (Exp) -$153K $1.1M $6.5M $14.8M $2.7M
Operating Expenses $66.3M $63.3M $73.3M $75M $76.5M
Operating Income $16.3M $37M $38.7M $37.9M $32.7M
 
Net Interest Expenses $18.7M $19.7M $25.2M $30.9M $28.7M
EBT. Incl. Unusual Items -$2.5M $18.3M $20M $21.7M $6.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.5M $18.3M $20M $21.7M $6.7M
 
Minority Interest in Earnings $574K -$720K -$854K -$1.1M -$59K
Net Income to Common Excl Extra Items -$1.9M $17.6M $19.1M $20.6M $6.6M
 
Basic EPS (Cont. Ops) -$0.17 $0.19 $0.20 $0.23 $0.01
Diluted EPS (Cont. Ops) -$0.17 $0.19 $0.20 $0.23 $0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $53M $85.3M $102.9M $111.6M $91.5M
EBIT $16.2M $38M $45.2M $52.6M $35.4M
 
Revenue (Reported) $93.5M $115.8M $137.2M $140.9M $138.4M
Operating Income (Reported) $16.3M $37M $38.7M $37.9M $32.7M
Operating Income (Adjusted) $16.2M $38M $45.2M $52.6M $35.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $115.8M $137.2M $140.9M $138.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.5M $25.2M $28.1M $29.3M --
Gross Profit $100.3M $112M $112.9M $109.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.5M $16.5M $16.9M $21.1M --
Other Inc / (Exp) $1.1M $6.5M $14.8M $2.7M --
Operating Expenses $63.3M $73.3M $75M $76.5M --
Operating Income $37M $38.7M $37.9M $32.7M --
 
Net Interest Expenses $19.7M $25.2M $30.9M $28.7M --
EBT. Incl. Unusual Items $18.3M $20M $21.7M $6.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $18.3M $20M $21.7M $6.7M --
 
Minority Interest in Earnings -$720K -$854K -$1.1M -$59K --
Net Income to Common Excl Extra Items $17.6M $19.1M $20.6M $6.6M --
 
Basic EPS (Cont. Ops) $0.19 $0.20 $0.23 $0.01 --
Diluted EPS (Cont. Ops) $0.19 $0.20 $0.23 $0.01 --
Weighted Average Basic Share $242.4M $261.8M $262.2M $263.7M --
Weighted Average Diluted Share $242.4M $261.8M $262.2M $263.7M --
 
EBITDA $85.3M $102.9M $111.6M $91.5M --
EBIT $38M $45.2M $52.6M $35.4M --
 
Revenue (Reported) $115.8M $137.2M $140.9M $138.4M --
Operating Income (Reported) $37M $38.7M $37.9M $32.7M --
Operating Income (Adjusted) $38M $45.2M $52.6M $35.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.5M $7.2M $4M $1.3M $6.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.6M $6.1M $8M $6.8M $7.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $21.3M $24.9M $30.5M $14.4M $17.3M
 
Property Plant And Equipment $3.6M $3.8M $5M $11M $14M
Long-Term Investments -- -- -- -- $2.1M
Goodwill $5.9M $5.9M $5.9M $5.9M $5.9M
Other Intangibles $73.7M $87.9M $91.3M $66M $54.1M
Other Long-Term Assets $484K $257K -- $2.9M $6.5M
Total Assets $1.1B $1.3B $1.4B $1.3B $1.3B
 
Accounts Payable $7.3M $10.3M $13.8M $12.8M $16.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $541.4M $540.6M $670.5M $619.3M $671.5M
 
Long-Term Debt $64.9M $57.2M $57.7M $25.9M $14.4M
Capital Leases -- -- -- -- --
Total Liabilities $643.1M $625.9M $744.2M $661.9M $700.6M
 
Common Stock $75M $75M $75M $75M $75M
Other Common Equity Adj -$18.2M -$6.6M $34.7M $25.1M $18.6M
Common Equity $369.8M $547.8M $558M $508.6M $459.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13M $14.8M $16.1M $22.2M $21.8M
Total Equity $457.8M $637.6M $649.1M $605.8M $555.9M
 
Total Liabilities and Equity $1.1B $1.3B $1.4B $1.3B $1.3B
Cash and Short Terms $5.5M $7.2M $4M $1.3M $6.8M
Total Debt $586.6M $571.7M $694.1M $611.2M $646.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.5M $7.2M $4M $1.3M $6.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.6M $6.1M $8M $6.8M $7.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $21.3M $24.9M $30.5M $14.4M $17.3M
 
Property Plant And Equipment $3.6M $3.8M $5M $11M $14M
Long-Term Investments -- -- -- -- $2.1M
Goodwill $5.9M $5.9M $5.9M $5.9M $5.9M
Other Intangibles $73.7M $87.9M $91.3M $66M $54.1M
Other Long-Term Assets $484K $257K -- $2.9M $6.5M
Total Assets $1.1B $1.3B $1.4B $1.3B $1.3B
 
Accounts Payable $7.3M $10.3M $13.8M $12.8M $16.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $541.4M $540.6M $670.5M $619.3M $671.5M
 
Long-Term Debt $64.9M $57.2M $57.7M $25.9M $14.4M
Capital Leases -- -- -- -- --
Total Liabilities $643.1M $625.9M $744.2M $661.9M $700.6M
 
Common Stock $75M $75M $75M $75M $75M
Other Common Equity Adj -$18.2M -$6.6M $34.7M $25.1M $18.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13M $14.8M $16.1M $22.2M $21.8M
Total Equity $457.8M $637.6M $649.1M $605.8M $555.9M
 
Total Liabilities and Equity $1.1B $1.3B $1.4B $1.3B $1.3B
Cash and Short Terms $5.5M $7.2M $4M $1.3M $6.8M
Total Debt $586.6M $571.7M $694.1M $611.2M $646.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.5M $18.3M $20M $21.7M $6.7M
Depreciation & Amoritzation $36.8M $47.3M $57.7M $59M $56.1M
Stock-Based Compensation $5.3M $5.8M $4.7M $4.2M $5.1M
Change in Accounts Receivable -$1.6M -$657K -$3M $426K -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $34.5M $69M $76.5M $68.4M $70M
 
Capital Expenditures $218.8M $201.7M $156.2M $10M $95.1M
Cash Acquisitions -$5.1M -- -- -- -$2.1M
Cash From Investing -$223.7M -$194.7M -$137.3M $67.6M -$45.9M
 
Dividends Paid (Ex Special Dividend) -$45.8M -$58.3M -$64.2M -$64.8M -$65.7M
Special Dividend Paid
Long-Term Debt Issued $253.2M $221.6M $138.6M $83.1M $143.8M
Long-Term Debt Repaid -$65M -$232.2M -$16.7M -$169.2M -$111.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$8.9M -$5.2M $7.1M $252K
Cash From Financing $192.7M $127.7M $62.4M -$143.8M -$21.9M
 
Beginning Cash (CF) $7.2M $10.8M $12.8M $14.5M $6.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.6M $2M $1.7M -$7.7M $2.2M
Ending Cash (CF) $10.8M $12.8M $14.5M $6.7M $8.9M
 
Levered Free Cash Flow -$184.3M -$132.7M -$79.7M $58.4M -$25.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.3M $4.3M $2.2M $2.3M --
Depreciation & Amoritzation $10.9M $13.4M $15.2M $14.2M --
Stock-Based Compensation $1.7M $1.3M $688K $1.2M --
Change in Accounts Receivable $11K -$407K $638K -$981K --
Change in Inventories -- -- -- -- --
Cash From Operations $15.3M $16.4M $15.8M $14.3M --
 
Capital Expenditures $43.7M $25M $809K $2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$43.6M -$26.6M $3.1M -$2.7M --
 
Dividends Paid (Ex Special Dividend) -$12.8M -$16M -$16.2M -$16.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $50.1M $14.1M $12.6M $14M --
Long-Term Debt Repaid -$152M -$282K -$15.1M -$8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$720K -$456K -$639K -$64K --
Cash From Financing $28.9M $5.6M -$19.3M -$10.5M --
 
Beginning Cash (CF) $10.8M $12.8M $14.5M $6.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $647K -$4.6M -$474K $1.1M --
Ending Cash (CF) $11.4M $8.2M $14M $7.8M --
 
Levered Free Cash Flow -$28.5M -$8.6M $15M $12.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.5M $18.3M $20M $21.7M $6.7M
Depreciation & Amoritzation $36.8M $47.3M $57.7M $59M $56.1M
Stock-Based Compensation $5.3M $5.8M $4.7M $4.2M $5.1M
Change in Accounts Receivable -$1.6M -$657K -$3M $426K -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $34.5M $69M $76.5M $68.4M $70M
 
Capital Expenditures $218.8M $201.7M $156.2M $10M $95.1M
Cash Acquisitions -$5.1M -- -- -- --
Cash From Investing -$223.7M -$194.7M -$137.3M $67.6M -$45.9M
 
Dividends Paid (Ex Special Dividend) -$45.8M -$58.3M -$64.2M -$64.8M -$65.7M
Special Dividend Paid
Long-Term Debt Issued $253.2M $221.6M $138.6M $83.1M $143.8M
Long-Term Debt Repaid -$65M -$232.2M -$16.7M -$169.2M -$111.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$8.9M -$5.2M $7.1M $252K
Cash From Financing $192.7M $127.7M $62.4M -$143.8M -$21.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.6M $2M $1.7M -$7.7M $2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$184.3M -$132.7M -$79.7M $58.4M -$25.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.3M $4.3M $2.2M $2.3M --
Depreciation & Amoritzation $10.9M $13.4M $15.2M $14.2M --
Stock-Based Compensation $1.7M $1.3M $688K $1.2M --
Change in Accounts Receivable $11K -$407K $638K -$981K --
Change in Inventories -- -- -- -- --
Cash From Operations $15.3M $16.4M $15.8M $14.3M --
 
Capital Expenditures $43.7M $25M $809K $2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$43.6M -$26.6M $3.1M -$2.7M --
 
Dividends Paid (Ex Special Dividend) -$12.8M -$16M -$16.2M -$16.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $50.1M $14.1M $12.6M $14M --
Long-Term Debt Repaid -$152M -$282K -$15.1M -$8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$720K -$456K -$639K -$64K --
Cash From Financing $28.9M $5.6M -$19.3M -$10.5M --
 
Beginning Cash (CF) $10.8M $12.8M $14.5M $6.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $647K -$4.6M -$474K $1.1M --
Ending Cash (CF) $11.4M $8.2M $14M $7.8M --
 
Levered Free Cash Flow -$28.5M -$8.6M $15M $12.3M --

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

GET BETTER TRADE IDEAS

Popular

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Stock Ideas

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
30
Is AAPL Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 28x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 33x

Alerts

Buy
55
SLNO alert for Apr 9

Soleno Therapeutics [SLNO] is up 0.15% over the past day.

Sell
20
HELE alert for Apr 9

Helen Of Troy [HELE] is down 1.21% over the past day.

Sell
18
OXM alert for Apr 9

Oxford Industries [OXM] is up 0.52% over the past day.

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

Show me the best stock