Financhill
Sell
27

GMED Quote, Financials, Valuation and Earnings

Last price:
$59.23
Seasonality move :
1.57%
Day range:
$58.52 - $59.73
52-week range:
$54.48 - $94.93
Dividend yield:
0%
P/E ratio:
43.95x
P/S ratio:
3.25x
P/B ratio:
1.95x
Volume:
1.1M
Avg. volume:
1.7M
1-year change:
-9.77%
Market cap:
$8B
Revenue:
$2.5B
EPS (TTM):
$1.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $789M $958.1M $1B $1.6B $2.5B
Revenue Growth (YoY) 0.47% 21.43% 6.76% 53.35% 60.62%
 
Cost of Revenues $217.5M $239.2M $263.7M $548.2M $1B
Gross Profit $571.6M $718.9M $759.1M $1B $1.5B
Gross Profit Margin 72.44% 75.03% 74.22% 65.05% 58.9%
 
R&D Expenses $84.5M $97.3M $73M $124M $163.8M
Selling, General & Admin $354.8M $408.1M $432.1M $643.4M $981M
Other Inc / (Exp) -$3.5M -$23.7M -$7.5M -$56.6M -$94.8M
Operating Expenses $456.1M $524M $522.9M $818.5M $1.3B
Operating Income $115.5M $194.9M $236.3M $201.9M $219.7M
 
Net Interest Expenses -- -- -- -- $4.2M
EBT. Incl. Unusual Items $125.9M $180.4M $243M $165.4M $120.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.6M $31.2M $52.9M $42.5M $17.7M
Net Income to Company $102.3M $149.2M $190.2M $122.9M $103M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $102.3M $149.2M $190.2M $122.9M $103M
 
Basic EPS (Cont. Ops) $1.04 $1.48 $1.89 $1.09 $0.76
Diluted EPS (Cont. Ops) $1.01 $1.44 $1.85 $1.07 $0.75
Weighted Average Basic Share $98.6M $100.7M $100.5M $113.1M $135.7M
Weighted Average Diluted Share $101M $103.6M $102.6M $114.6M $137.9M
 
EBITDA $178.3M $264.7M $304.5M $346.6M $473.7M
EBIT $115.5M $194.9M $236.3M $201.9M $219.7M
 
Revenue (Reported) $789M $958.1M $1B $1.6B $2.5B
Operating Income (Reported) $115.5M $194.9M $236.3M $201.9M $219.7M
Operating Income (Adjusted) $115.5M $194.9M $236.3M $201.9M $219.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $227.3M $230.5M $276.7M $606.7M $598.1M
Revenue Growth (YoY) 19.29% 1.41% 20.01% 119.26% -1.41%
 
Cost of Revenues $55M $59.2M $70.8M $241.5M $195.4M
Gross Profit $172.3M $171.4M $205.9M $365.2M $402.7M
Gross Profit Margin 75.8% 74.34% 74.4% 60.19% 67.33%
 
R&D Expenses $14.9M $17.4M $21.1M $57.3M $33.1M
Selling, General & Admin $97.9M $100.7M $122.4M $248.7M $242.8M
Other Inc / (Exp) -$246K -$2.4M -$1.1M -$36.2M $3.9M
Operating Expenses $117.6M $122.7M $148.1M $335.6M $304.7M
Operating Income $54.7M $48.7M $57.8M $29.6M $98.1M
 
Net Interest Expenses -- -- -- $1.9M --
EBT. Incl. Unusual Items $57.2M $48.9M $63.2M -$8.6M $103.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.9M $10.8M $14.1M -$1.4M $28.2M
Net Income to Company $45.3M $38.1M $49.1M -$7.1M $75.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $45.3M $38.1M $49.1M -$7.1M $75.5M
 
Basic EPS (Cont. Ops) $0.45 $0.37 $0.49 -$0.05 $0.55
Diluted EPS (Cont. Ops) $0.44 $0.37 $0.48 -$0.05 $0.54
Weighted Average Basic Share $99.9M $101.6M $100.3M $135.4M $136.8M
Weighted Average Diluted Share $102.4M $104.1M $102.2M $135.4M $139.8M
 
EBITDA $71.9M $65.5M $75.9M $84.8M $164.1M
EBIT $54.7M $48.7M $57.8M $29.6M $98.1M
 
Revenue (Reported) $227.3M $230.5M $276.7M $606.7M $598.1M
Operating Income (Reported) $54.7M $48.7M $57.8M $29.6M $98.1M
Operating Income (Adjusted) $54.7M $48.7M $57.8M $29.6M $98.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $825.8M $961.3M $1.1B $1.9B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $223.6M $243.4M $275.4M $718.8M $989.4M
Gross Profit $602.2M $717.9M $793.6M $1.2B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $84M $99.8M $76.7M $160.2M $139.5M
Selling, General & Admin $359.1M $411M $453.8M $769.7M $975.1M
Other Inc / (Exp) -$2.9M -$25.9M -$6.2M -$91.7M -$54.7M
Operating Expenses $461M $529.1M $548.3M $1B $1.2B
Operating Income $141.2M $188.8M $245.3M $173.6M $288.2M
 
Net Interest Expenses -- -- -- -- $614K
EBT. Incl. Unusual Items $150.6M $172.1M $257.3M $93.6M $232.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.9M $30.2M $56.1M $27M $47.4M
Net Income to Company $121.7M $141.9M $201.2M $66.6M $185.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $121.7M $141.9M $201.2M $66.6M $185.6M
 
Basic EPS (Cont. Ops) $1.23 $1.40 $2.01 $0.64 $1.35
Diluted EPS (Cont. Ops) $1.19 $1.36 $1.97 $0.64 $1.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $206.7M $258.4M $314.8M $355.5M $553.1M
EBIT $141.2M $188.8M $245.3M $173.6M $288.2M
 
Revenue (Reported) $825.8M $961.3M $1.1B $1.9B $2.5B
Operating Income (Reported) $141.2M $188.8M $245.3M $173.6M $288.2M
Operating Income (Adjusted) $141.2M $188.8M $245.3M $173.6M $288.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $227.3M $230.5M $276.7M $606.7M $598.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $55M $59.2M $70.8M $241.5M $195.4M
Gross Profit $172.3M $171.4M $205.9M $365.2M $402.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.9M $17.4M $21.1M $57.3M $33.1M
Selling, General & Admin $97.9M $100.7M $122.4M $248.7M $242.8M
Other Inc / (Exp) -$246K -$2.4M -$1.1M -$36.2M $3.9M
Operating Expenses $117.6M $122.7M $148.1M $335.6M $304.7M
Operating Income $54.7M $48.7M $57.8M $29.6M $98.1M
 
Net Interest Expenses -- -- -- $1.9M --
EBT. Incl. Unusual Items $57.2M $48.9M $63.2M -$8.6M $103.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.9M $10.8M $14.1M -$1.4M $28.2M
Net Income to Company $45.3M $38.1M $49.1M -$7.1M $75.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $45.3M $38.1M $49.1M -$7.1M $75.5M
 
Basic EPS (Cont. Ops) $0.45 $0.37 $0.49 -$0.05 $0.55
Diluted EPS (Cont. Ops) $0.44 $0.37 $0.48 -$0.05 $0.54
Weighted Average Basic Share $99.9M $101.6M $100.3M $135.4M $136.8M
Weighted Average Diluted Share $102.4M $104.1M $102.2M $135.4M $139.8M
 
EBITDA $71.9M $65.5M $75.9M $84.8M $164.1M
EBIT $54.7M $48.7M $57.8M $29.6M $98.1M
 
Revenue (Reported) $227.3M $230.5M $276.7M $606.7M $598.1M
Operating Income (Reported) $54.7M $48.7M $57.8M $29.6M $98.1M
Operating Income (Adjusted) $54.7M $48.7M $57.8M $29.6M $98.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $239.4M $193.1M $150.5M $467.3M $784.4M
Short Term Investments $187.3M $250.4M $295.6M $50.5M $105.6M
Accounts Receivable, Net $141.7M $164.4M $213.2M $503.2M $557.7M
Inventory $229.2M $237M $299M $848.1M $659.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.8M $18.4M $21M $44.6M $49.6M
Total Current Assets $821.8M $864.5M $983.3M $1.9B $2.2B
 
Property Plant And Equipment $216.9M $221.1M $249.7M $646.9M $611.6M
Long-Term Investments $358.5M $562.5M $495.9M $75.4M $66.1M
Goodwill $156.7M $179.7M $197.5M $1.4B $1.4B
Other Intangibles $86.9M $68.7M $63.6M $924.6M $795.1M
Other Long-Term Assets $32M $36.3M $37.3M $78.6M $75.1M
Total Assets $1.7B $2B $2.1B $5.1B $5.3B
 
Accounts Payable $18.2M $22M $36.1M $56.7M $75.1M
Accrued Expenses $28.4M $32.3M $28.8M $75.9M $74.7M
Current Portion Of Long-Term Debt -- -- -- -- $443.4M
Current Portion Of Capital Lease Obligations -- -- $2.5M $12M $10.2M
Other Current Liabilities $5.8M $11.8M $13.3M $61M $33.7M
Total Current Liabilities $120.8M $140.2M $159.2M $392.3M $855.9M
 
Long-Term Debt -- -- -- $417.4M --
Capital Leases -- -- -- -- --
Total Liabilities $173.2M $215.9M $229.8M $1.1B $1.1B
 
Common Stock $99K $101K $100K $136K $137K
Other Common Equity Adj $4M -$6.8M -$24.6M -$10.2M -$6.9M
Common Equity $1.5B $1.7B $1.8B $4B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.7B $1.8B $4B $4.2B
 
Total Liabilities and Equity $1.7B $2B $2.1B $5.1B $5.3B
Cash and Short Terms $426.7M $443.4M $446.1M $517.8M $890.1M
Total Debt -- -- -- $417.4M $443.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $184.8M $229.8M $217.7M $354.1M $461.3M
Short Term Investments $218.7M $243.5M $286.7M $80.4M --
Accounts Receivable, Net $160.9M $166.2M $222.8M $534.3M $535.1M
Inventory $232M $253.9M $321M $816.2M $663.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.1M $19.6M $19.2M $43.2M $47.1M
Total Current Assets $814.4M $916.6M $1.1B $1.8B $1.7B
 
Property Plant And Equipment $216.2M $227.5M $245.1M $635.2M $604.9M
Long-Term Investments $434.9M $546.9M $480M $51.3M --
Goodwill $155.4M $179M $198.7M $1.5B $1.4B
Other Intangibles $80.4M $64.4M $59.2M $888.2M $771.7M
Other Long-Term Assets $28.7M $34.3M $45M $78.2M $74.9M
Total Assets $1.7B $2B $2.1B $4.9B $4.7B
 
Accounts Payable $22.4M $26.1M $39.8M $50.5M $73.1M
Accrued Expenses $25M $27.9M $32.8M $78.5M $70.4M
Current Portion Of Long-Term Debt -- -- -- $424M --
Current Portion Of Capital Lease Obligations -- -- -- $11.7M $10.6M
Other Current Liabilities $6M $11.5M $13.8M $29.6M $33.5M
Total Current Liabilities $123.7M $141.5M $167.5M $786.3M $384.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $174.9M $213.3M $234.8M $1B $623.1M
 
Common Stock $100K $101K $100K $135K $135K
Other Common Equity Adj -$1.8M -$17.2M -$19.4M -$11M -$2.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.8B $1.9B $3.9B $4.1B
 
Total Liabilities and Equity $1.7B $2B $2.1B $4.9B $4.7B
Cash and Short Terms $403.6M $473.3M $504.4M $434.5M $461.3M
Total Debt -- -- -- $424M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $102.3M $149.2M $190.2M $122.9M $103M
Depreciation & Amoritzation $62.9M $69.9M $68.3M $144.7M $254M
Stock-Based Compensation $27.1M $30.6M $32.8M $52.7M $54.2M
Change in Accounts Receivable $10.7M -$25.9M -$50.8M -$49.9M -$78.1M
Change in Inventories -$50.1M -$12M -$61.7M -$70.3M -$29.9M
Cash From Operations $198.8M $276.3M $178.5M $243.5M $520.6M
 
Capital Expenditures $63.7M $56.9M $74M $78.3M $115.4M
Cash Acquisitions -$33.5M -$34.5M -$31.4M -$296M -$17.6M
Cash From Investing -$117.3M -$375.9M -$110.4M $303M -$176.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$104.7M -- -$144.5M -$225.6M -$85.8M
Other Financing Activities -$6.3M -$9.3M -$7.2M -$18.7M -$52.3M
Cash From Financing -$38.7M $54.1M -$110M -$231.8M -$27.7M
 
Beginning Cash (CF) $195.7M $239.4M $193.1M $150.5M $467.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.8M -$45.5M -$41.9M $314.6M $316.9M
Ending Cash (CF) $239.4M $193.1M $150.5M $467.3M $784.4M
 
Levered Free Cash Flow $135.1M $219.4M $104.4M $165.2M $405.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $45.3M $38.1M $49.1M -$7.1M $75.5M
Depreciation & Amoritzation $17.2M $16.8M $18.1M $55.3M $66.1M
Stock-Based Compensation $7.7M $8.2M $9M $17.3M $13.2M
Change in Accounts Receivable -$20.3M -$1.6M -$9.9M -$36.4M $22.6M
Change in Inventories -$4M -$17.9M -$22.5M -$9M -$7.6M
Cash From Operations $63.6M $44.7M $53.3M $52.4M $177.3M
 
Capital Expenditures $13.7M $20M $16M $28.6M $41.1M
Cash Acquisitions -- -$1M -$2.7M -$12.6M --
Cash From Investing -$125.1M -$13.9M $11M -$46.6M $131.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$450M
Repurchase of Common Stock -- -- -- -$83.3M -$190.5M
Other Financing Activities -$1.5M -$1.7M -$1.9M -$35.8M -$6.2M
Cash From Financing $7.6M $6M $2.9M -$115.7M -$635.4M
 
Beginning Cash (CF) $239.4M $193.1M $150.5M $467.3M $784.4M
Foreign Exchange Rate Adjustment -$569K -$123K -$26K -$3.3M $3.5M
Additions / Reductions -$54M $36.8M $67.2M -$109.9M -$326.7M
Ending Cash (CF) $184.8M $229.8M $217.7M $354.1M $461.3M
 
Levered Free Cash Flow $49.9M $24.7M $37.3M $23.8M $136.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $121.7M $141.9M $201.2M $66.6M $185.6M
Depreciation & Amoritzation $65.5M $69.5M $69.5M $181.9M $264.8M
Stock-Based Compensation $28M $31M $33.6M $61M $50.1M
Change in Accounts Receivable -$23.8M -$7.2M -$59.1M -$76.4M -$19.1M
Change in Inventories -$42M -$25.9M -$66.3M -$56.8M -$28.5M
Cash From Operations $220.1M $257.4M $187.1M $242.6M $645.6M
 
Capital Expenditures $55M $63.2M $70.1M $90.9M $128M
Cash Acquisitions -$33.5M -$35.5M -$33.1M -$306M -$5M
Cash From Investing -$239.8M -$264.7M -$85.5M $245.4M $1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$144.5M -$308.9M -$192.9M
Other Financing Activities -$7.3M -$9.5M -$7.4M -$52.6M -$22.7M
Cash From Financing $37.6M $52.6M -$113.1M -$350.5M -$547.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.8M $45.3M -$11.5M $137.5M $100.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $165.1M $194.2M $117M $151.7M $517.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $45.3M $38.1M $49.1M -$7.1M $75.5M
Depreciation & Amoritzation $17.2M $16.8M $18.1M $55.3M $66.1M
Stock-Based Compensation $7.7M $8.2M $9M $17.3M $13.2M
Change in Accounts Receivable -$20.3M -$1.6M -$9.9M -$36.4M $22.6M
Change in Inventories -$4M -$17.9M -$22.5M -$9M -$7.6M
Cash From Operations $63.6M $44.7M $53.3M $52.4M $177.3M
 
Capital Expenditures $13.7M $20M $16M $28.6M $41.1M
Cash Acquisitions -- -$1M -$2.7M -$12.6M --
Cash From Investing -$125.1M -$13.9M $11M -$46.6M $131.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$450M
Repurchase of Common Stock -- -- -- -$83.3M -$190.5M
Other Financing Activities -$1.5M -$1.7M -$1.9M -$35.8M -$6.2M
Cash From Financing $7.6M $6M $2.9M -$115.7M -$635.4M
 
Beginning Cash (CF) $239.4M $193.1M $150.5M $467.3M $784.4M
Foreign Exchange Rate Adjustment -$569K -$123K -$26K -$3.3M $3.5M
Additions / Reductions -$54M $36.8M $67.2M -$109.9M -$326.7M
Ending Cash (CF) $184.8M $229.8M $217.7M $354.1M $461.3M
 
Levered Free Cash Flow $49.9M $24.7M $37.3M $23.8M $136.2M

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

GET BETTER TRADE IDEAS

Popular

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth
Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth

Microsoft (NASDAQ:MSFT) has been among the top growth stocks of…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
70
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 30

SharpLink Gaming [SBET] is down 3.17% over the past day.

Buy
55
RGC alert for May 30

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Buy
73
CTEV alert for May 30

Claritev [CTEV] is up 7.82% over the past day.

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

Show me the best stock