Financhill
Buy
65

GRC Quote, Financials, Valuation and Earnings

Last price:
$37.48
Seasonality move :
4.19%
Day range:
$36.94 - $37.61
52-week range:
$30.47 - $43.79
Dividend yield:
1.94%
P/E ratio:
24.56x
P/S ratio:
1.49x
P/B ratio:
2.64x
Volume:
59.6K
Avg. volume:
66.4K
1-year change:
3.13%
Market cap:
$985.6M
Revenue:
$659.7M
EPS (TTM):
$1.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $349M $378.3M $521M $659.5M $659.7M
Revenue Growth (YoY) -12.36% 8.41% 37.72% 26.58% 0.02%
 
Cost of Revenues $259.4M $282.4M $390.1M $463.3M $455.3M
Gross Profit $89.6M $95.9M $130.9M $196.3M $204.3M
Gross Profit Margin 25.66% 25.35% 25.13% 29.76% 30.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.7M $56M $83.1M $96.7M $100.5M
Other Inc / (Exp) -$4.5M -$2.1M -$7.1M -$1.8M -$7.3M
Operating Expenses $53.8M $56.5M $90.8M $109.2M $112.9M
Operating Income $35.8M $39.4M $40.2M $87M $91.4M
 
Net Interest Expenses -- -- $19.2M $41.3M $33.6M
EBT. Incl. Unusual Items $31.2M $37.2M $13.9M $44M $50.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M $7.4M $2.7M $9M $10.4M
Net Income to Company $25.2M $29.9M $11.2M $35M $40.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.2M $29.9M $11.2M $35M $40.1M
 
Basic EPS (Cont. Ops) $0.97 $1.14 $0.43 $1.34 $1.53
Diluted EPS (Cont. Ops) $0.97 $1.14 $0.43 $1.34 $1.53
Weighted Average Basic Share $26.1M $26.1M $26.1M $26.2M $26.2M
Weighted Average Diluted Share $26.1M $26.1M $26.1M $26.2M $26.2M
 
EBITDA $43.9M $49.2M $54.3M $113.7M $112M
EBIT $31.2M $37.2M $33.1M $85.2M $84.1M
 
Revenue (Reported) $349M $378.3M $521M $659.5M $659.7M
Operating Income (Reported) $35.8M $39.4M $40.2M $87M $91.4M
Operating Income (Adjusted) $31.2M $37.2M $33.1M $85.2M $84.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $82.5M $94.2M $146M $160.6M $162.7M
Revenue Growth (YoY) -11.95% 14.14% 55.05% 9.98% 1.33%
 
Cost of Revenues $61.2M $71.8M $109.4M $109.6M $113.5M
Gross Profit $21.3M $22.3M $36.6M $50.9M $49.2M
Gross Profit Margin 25.8% 23.73% 25.09% 31.72% 30.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.8M $13.9M $21M $26M $25M
Other Inc / (Exp) -$146K -$262K $8K -$422K -$667K
Operating Expenses $12.9M $14.1M $24.1M $29.2M $28.1M
Operating Income $8.4M $8.2M $12.5M $21.8M $21.1M
 
Net Interest Expenses -- -- $9.4M $10.1M $6.7M
EBT. Incl. Unusual Items $8.3M $8M $3.2M $11.2M $13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $1.4M $726K $2.3M $2.7M
Net Income to Company $6.8M $6.5M $2.4M $9M $11M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.8M $6.5M $2.4M $9M $11M
 
Basic EPS (Cont. Ops) $0.26 $0.25 $0.09 $0.34 $0.42
Diluted EPS (Cont. Ops) $0.26 $0.25 $0.09 $0.34 $0.42
Weighted Average Basic Share $26.1M $26.1M $26.1M $26.2M $26.2M
Weighted Average Diluted Share $26.1M $26.1M $26.1M $26.2M $26.2M
 
EBITDA $7M $11M $19.5M $28.7M $27.3M
EBIT $3.9M $8M $12.5M $21.4M $20.4M
 
Revenue (Reported) $82.5M $94.2M $146M $160.6M $162.7M
Operating Income (Reported) $8.4M $8.2M $12.5M $21.8M $21.1M
Operating Income (Adjusted) $3.9M $8M $12.5M $21.4M $20.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $349M $378.3M $521M $659.5M $659.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $259.4M $282.4M $390.1M $463.3M $455.3M
Gross Profit $89.6M $95.9M $130.9M $196.3M $204.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.7M $56.1M $83.1M $96.7M $100.5M
Other Inc / (Exp) -$4.5M -$2.1M -$7.1M -$1.8M -$7.3M
Operating Expenses $53.8M $56.5M $90.8M $109.2M $112.9M
Operating Income $35.8M $39.4M $40.2M $87M $91.4M
 
Net Interest Expenses -- -- $19.2M $41.3M $33.6M
EBT. Incl. Unusual Items $31.2M $37.2M $13.9M $44M $50.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M $7.4M $2.7M $9M $10.4M
Net Income to Company $25.2M $29.9M $11.2M $35M $40.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.2M $29.9M $11.2M $35M $40.1M
 
Basic EPS (Cont. Ops) $0.97 $1.14 $0.43 $1.33 $1.53
Diluted EPS (Cont. Ops) $0.97 $1.14 $0.43 $1.33 $1.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $43.9M $48.8M $54.3M $113.7M $112M
EBIT $31.2M $36.9M $33.1M $85.2M $84.1M
 
Revenue (Reported) $349M $378.3M $521M $659.5M $659.7M
Operating Income (Reported) $35.8M $39.4M $40.2M $87M $91.4M
Operating Income (Adjusted) $31.2M $36.9M $33.1M $85.2M $84.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $378.3M $521M $659.5M $659.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $282.4M $390.1M $463.3M $455.3M --
Gross Profit $95.9M $130.9M $196.3M $204.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.1M $83.1M $96.7M $100.5M --
Other Inc / (Exp) -$2.1M -$7.1M -$1.8M -$7.3M --
Operating Expenses $56.5M $90.8M $109.2M $112.9M --
Operating Income $39.4M $40.2M $87M $91.4M --
 
Net Interest Expenses -- $19.2M $41.3M $33.6M --
EBT. Incl. Unusual Items $37.2M $13.9M $44M $50.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $2.7M $9M $10.4M --
Net Income to Company $29.9M $11.2M $35M $40.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.9M $11.2M $35M $40.1M --
 
Basic EPS (Cont. Ops) $1.14 $0.43 $1.33 $1.53 --
Diluted EPS (Cont. Ops) $1.14 $0.43 $1.33 $1.53 --
Weighted Average Basic Share $104.5M $104.4M $104.7M $104.9M --
Weighted Average Diluted Share $104.5M $104.4M $104.7M $104.9M --
 
EBITDA $48.8M $54.3M $113.7M $112M --
EBIT $36.9M $33.1M $85.2M $84.1M --
 
Revenue (Reported) $378.3M $521M $659.5M $659.7M --
Operating Income (Reported) $39.4M $40.2M $87M $91.4M --
Operating Income (Adjusted) $36.9M $33.1M $85.2M $84.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $108.2M $125.2M $6.8M $30.5M $24.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $50.8M $58.5M $93.1M $89.6M $87.6M
Inventory $82.7M $85.6M $111.1M $104.2M $99.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.2M $7.8M $14.6M $11.8M $9.8M
Total Current Assets $246.8M $277.2M $225.5M $236.1M $220.8M
 
Property Plant And Equipment $108.7M $104.3M $128.6M $134.9M $131.8M
Long-Term Investments -- -- -- -- --
Goodwill $27.5M $27.2M $257.7M $257.7M $257.6M
Other Intangibles $6.6M $5.8M $249.4M $236.8M $224.4M
Other Long-Term Assets $4.8M $6.2M $11.6M $24.8M $23.8M
Total Assets $394.5M $420.8M $872.8M $890.4M $858.5M
 
Accounts Payable $9.5M $17.6M $24.7M $23.9M $24.8M
Accrued Expenses $15.4M $17.4M $26.2M $32.1M $31M
Current Portion Of Long-Term Debt -- -- $17.5M $21.9M $18.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $38.5M $52.4M $85.2M $100.7M $87.5M
 
Long-Term Debt -- -- $419.3M $382.6M $348.1M
Capital Leases -- -- -- -- --
Total Liabilities $78.9M $90.8M $541.6M $540.9M $484.7M
 
Common Stock $5.1M $5.1M $5.1M $5.1M $5.1M
Other Common Equity Adj -$30.4M -$30.3M -$24.5M -$24.9M -$25.4M
Common Equity $315.5M $330M $331.2M $349.5M $373.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $315.5M $330M $331.2M $349.5M $373.8M
 
Total Liabilities and Equity $394.5M $420.8M $872.8M $890.4M $858.5M
Cash and Short Terms $108.2M $125.2M $6.8M $30.5M $24.2M
Total Debt -- -- $436.8M $404.5M $366.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $108.2M $125.2M $6.8M $30.5M $24.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $50.8M $58.5M $93.1M $89.6M $87.6M
Inventory $82.7M $85.6M $111.1M $104.2M $99.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.2M $7.8M $14.6M $11.8M $9.8M
Total Current Assets $246.8M $277.2M $225.5M $236.1M $220.8M
 
Property Plant And Equipment $108.7M $104.3M $128.6M $134.9M $131.8M
Long-Term Investments -- -- -- -- --
Goodwill $27.5M $27.2M $257.7M $257.7M $257.6M
Other Intangibles $6.6M $5.8M $249.4M $236.8M $224.4M
Other Long-Term Assets $4.8M $6.2M $11.6M $24.8M $23.8M
Total Assets $394.5M $420.8M $872.8M $890.4M $858.5M
 
Accounts Payable $9.5M $17.6M $24.7M $23.9M $24.8M
Accrued Expenses $15.4M $17.4M $26.2M $32.1M $31M
Current Portion Of Long-Term Debt -- -- $17.5M $21.9M $18.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $38.5M $52.4M $85.2M $100.7M $87.5M
 
Long-Term Debt -- -- $419.3M $382.6M $348.1M
Capital Leases -- -- -- -- --
Total Liabilities $78.9M $90.8M $541.6M $540.9M $484.7M
 
Common Stock $5.1M $5.1M $5.1M $5.1M $5.1M
Other Common Equity Adj -$30.4M -$30.3M -$24.5M -$24.9M -$25.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $315.5M $330M $331.2M $349.5M $373.8M
 
Total Liabilities and Equity $394.5M $420.8M $872.8M $890.4M $858.5M
Cash and Short Terms $108.2M $125.2M $6.8M $30.5M $24.2M
Total Debt -- -- $436.8M $404.5M $366.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $25.2M $29.9M $11.2M $35M $40.1M
Depreciation & Amoritzation $12.7M $11.9M $21.2M $28.5M $27.9M
Stock-Based Compensation $42K $2.4M $3M $3.3M $4M
Change in Accounts Receivable $15.2M -$8.7M -$14M $3.8M $1.2M
Change in Inventories -$6.3M -$11M -$32.8M $559K -$2M
Cash From Operations $51.2M $45.4M $13.7M $98.2M $69.8M
 
Capital Expenditures $8M $9.8M $18M $20.8M $14.3M
Cash Acquisitions -- -- -$528M -- --
Cash From Investing -$7.7M -$9.2M -$545.7M -$20.2M -$11.9M
 
Dividends Paid (Ex Special Dividend) -$15.4M -$16.6M -$17.9M -$18.4M -$19M
Special Dividend Paid
Long-Term Debt Issued -- -- $457M $5M $400M
Long-Term Debt Repaid -- -- -$8.8M -$39.5M -$443M
Repurchase of Common Stock -$361K -$1.2M -$918K -$1M -$267K
Other Financing Activities -$381K -$722K -$15.3M -$551K -$861K
Cash From Financing -$16.1M -$18.6M $414.1M -$54.5M -$63.1M
 
Beginning Cash (CF) $80.6M $108.2M $125.2M $6.8M $30.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.3M $17.7M -$117.9M $23.5M -$5.2M
Ending Cash (CF) $108.2M $125.2M $6.8M $30.5M $24.2M
 
Levered Free Cash Flow $43.2M $35.7M -$4.3M $77.4M $55.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.8M $6.5M $2.4M $9M $11M
Depreciation & Amoritzation $3M $3M $7M $7.3M $6.9M
Stock-Based Compensation $233K $606K $850K $917K $983K
Change in Accounts Receivable $9.7M -$58K -$440K $10.3M -$246K
Change in Inventories $76K -$11.3M -$12M -$97K -$1.1M
Cash From Operations $19.7M $3.9M $1.2M $26.6M $9.3M
 
Capital Expenditures $1.7M $4.1M $6.7M $3.9M $4M
Cash Acquisitions -- -- -$1.7M -- --
Cash From Investing -$1.7M -$4.1M -$8.4M -$3.9M -$3.8M
 
Dividends Paid (Ex Special Dividend) -$4M -$4.4M -$4.6M -$4.7M -$4.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $12M -- --
Long-Term Debt Repaid -- -- -$4.4M -$6.4M -$14.6M
Repurchase of Common Stock -- -$1M -- -$1K --
Other Financing Activities -$138K -$33K -$33K -$32K -$29K
Cash From Financing -$4.2M -$5.5M $3M -$11.1M -$19.5M
 
Beginning Cash (CF) $93.7M $131.1M $10.3M $18.2M $39.7M
Foreign Exchange Rate Adjustment $671K -$217K $723K $740K -$1.4M
Additions / Reductions $13.9M -$5.7M -$4.2M $11.6M -$14.1M
Ending Cash (CF) $108.2M $125.2M $6.8M $30.5M $24.2M
 
Levered Free Cash Flow $18M -$231K -$5.5M $22.6M $5.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $25.2M $29.9M $11.2M $35M $40.1M
Depreciation & Amoritzation $12.7M $11.9M $21.2M $28.5M $27.9M
Stock-Based Compensation $42K $2.4M $3M $3.3M $4M
Change in Accounts Receivable $15.2M -$8.7M -$14M $3.8M $1.2M
Change in Inventories -$6.3M -$11M -$32.8M $559K -$2M
Cash From Operations $51.2M $45.4M $13.7M $98.2M $69.8M
 
Capital Expenditures $8M $9.8M $18M $20.8M $14.3M
Cash Acquisitions -- -- -$528M -- --
Cash From Investing -$7.7M -$9.2M -$545.7M -$20.2M -$11.9M
 
Dividends Paid (Ex Special Dividend) -$15.4M -$16.6M -$17.9M -$18.4M -$19M
Special Dividend Paid
Long-Term Debt Issued -- -- $457M $5M $400M
Long-Term Debt Repaid -- -- -$8.8M -$39.5M -$443M
Repurchase of Common Stock -$361K -$1.2M -$918K -$1M -$267K
Other Financing Activities -$381K -$722K -$15.3M -$551K -$861K
Cash From Financing -$16.1M -$18.6M $414.1M -$54.5M -$63.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.3M $17.7M -$117.9M $23.5M -$5.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $43.2M $35.7M -$4.3M $77.4M $55.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $29.9M $11.2M $35M $40.1M --
Depreciation & Amoritzation $11.9M $21.2M $28.5M $27.9M --
Stock-Based Compensation $2.4M $3M $3.3M $4M --
Change in Accounts Receivable -$8.7M -$14M $3.8M $1.2M --
Change in Inventories -$11M -$32.8M $559K -$2M --
Cash From Operations $45.4M $13.7M $98.2M $69.8M --
 
Capital Expenditures $9.8M $18M $20.8M $14.3M --
Cash Acquisitions -- -$528M -- -- --
Cash From Investing -$9.2M -$545.7M -$20.2M -$11.9M --
 
Dividends Paid (Ex Special Dividend) -$16.6M -$17.9M -$18.4M -$19M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $457M $5M $400M --
Long-Term Debt Repaid -- -$8.8M -$39.5M -$443M --
Repurchase of Common Stock -$1.2M -$918K -$1M -$267K --
Other Financing Activities -$722K -$15.3M -$551K -$861K --
Cash From Financing -$18.6M $414.1M -$54.5M -$63.1M --
 
Beginning Cash (CF) $480.1M $275M $49.4M $132.2M --
Foreign Exchange Rate Adjustment -$725K -$536K $200K -$1.1M --
Additions / Reductions $17.7M -$117.9M $23.5M -$5.2M --
Ending Cash (CF) $497.1M $156.6M $73.1M $125.9M --
 
Levered Free Cash Flow $35.7M -$4.3M $77.4M $55.5M --

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