Financhill
Buy
68

GOCO Quote, Financials, Valuation and Earnings

Last price:
$13.37
Seasonality move :
-27.68%
Day range:
$12.50 - $13.30
52-week range:
$7.27 - $16.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.21x
P/B ratio:
0.63x
Volume:
16.4K
Avg. volume:
43.6K
1-year change:
-18.45%
Market cap:
$133.9M
Revenue:
$734.7M
EPS (TTM):
-$3.43
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $877.4M $1.1B $631.7M $734.7M
Revenue Growth (YoY) -- 287.86% 21.09% -40.54% 16.31%
 
Cost of Revenues -- $199.2M $239.3M $187.7M $159M
Gross Profit -- $678.1M $823.1M $444M $575.7M
Gross Profit Margin -- 77.3% 77.47% 70.29% 78.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $404.1M $463.3M $324.1M $298.1M
Other Inc / (Exp) -- -$19.3M -$398.9M -$37.4M -$12.7M
Operating Expenses -- $723M $924.9M $725.1M $644.7M
Operating Income -- -$44.8M -$101.8M -$281.1M -$69M
 
Net Interest Expenses -- $33M $33.5M $57.1M $69.5M
EBT. Incl. Unusual Items -- -$97.2M -$534.2M -$375.6M -$151.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $43K -$24K $764K $154K
Net Income to Company -- -$97.2M -$534.2M -$376.4M -$151.3M
 
Minority Interest in Earnings -- $52.9M $344.8M $227.7M $88M
Net Income to Common Excl Extra Items -- -$44.3M -$189.4M -$148.7M -$63.3M
 
Basic EPS (Cont. Ops) -- -$3.35 -$26.80 -$17.72 -$7.19
Diluted EPS (Cont. Ops) -- -$3.35 -$26.80 -$17.72 -$7.19
Weighted Average Basic Share -- $5.6M $7.1M $8.4M $9.3M
Weighted Average Diluted Share -- $5.6M $7.1M $8.4M $9.3M
 
EBITDA -- $34.4M -$393.2M -$211.5M $24.1M
EBIT -- -$64.2M -$500.7M -$318.6M -$81.6M
 
Revenue (Reported) -- $877.4M $1.1B $631.7M $734.7M
Operating Income (Reported) -- -$44.8M -$101.8M -$281.1M -$69M
Operating Income (Adjusted) -- -$64.2M -$500.7M -$318.6M -$81.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $163.4M $211.7M $133.1M $132M $118.3M
Revenue Growth (YoY) 119.24% 29.61% -37.16% -0.76% -10.41%
 
Cost of Revenues $25.8M $53.6M $48M $36M $19.7M
Gross Profit $137.5M $158.1M $85M $96M $98.6M
Gross Profit Margin 84.19% 74.67% 63.89% 72.74% 83.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $219.4M $83.8M $48.3M $52.4M $62.4M
Other Inc / (Exp) -$2K -$1M -$10M -$771K $77.1M
Operating Expenses $335.3M $205.7M $134M $134M $141.3M
Operating Income -$197.8M -$47.6M -$49M -$38M -$42.7M
 
Net Interest Expenses $8.6M $6.9M $15.6M $17.6M $19.1M
EBT. Incl. Unusual Items -$206.4M -$55.6M -$74.7M -$56.3M $15.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62K -$79K -- -$108K -$11K
Net Income to Company -$206.5M -$55.5M -$74.7M -$56.2M $15.4M
 
Minority Interest in Earnings $150.1M $35.3M $44.6M $32.3M -$8.6M
Net Income to Common Excl Extra Items -$56.4M -$20.2M -$30M -$23.9M $6.8M
 
Basic EPS (Cont. Ops) -$9.75 -$2.70 -$3.41 -$2.61 $0.58
Diluted EPS (Cont. Ops) -$9.75 -$2.70 -$3.41 -$2.61 $0.46
Weighted Average Basic Share $5.6M $7.6M $8.8M $9.5M $10.1M
Weighted Average Diluted Share $5.6M $7.6M $8.8M $9.5M $14.6M
 
EBITDA -$173M -$22.6M -$31M -$12.5M $60.9M
EBIT -$197.8M -$48.7M -$59M -$38.7M $34.4M
 
Revenue (Reported) $163.4M $211.7M $133.1M $132M $118.3M
Operating Income (Reported) -$197.8M -$47.6M -$49M -$38M -$42.7M
Operating Income (Adjusted) -$197.8M -$48.7M -$59M -$38.7M $34.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $739.9M $1.1B $1B $527.4M $686.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $194.9M $234.1M $266.9M $138.5M $119.5M
Gross Profit $545M $824.6M $745M $388.8M $567M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $326.4M $355.1M $468.7M $279.7M $286.7M
Other Inc / (Exp) -$96.1M -$13.2M -$420.9M -$3.7M $67.8M
Operating Expenses $630.6M $748M $931.9M $615.8M $629.3M
Operating Income -$85.6M $76.6M -$186.9M -$226.9M -$62.3M
 
Net Interest Expenses $32.5M $32.5M $49.4M $69M $72.9M
EBT. Incl. Unusual Items -$214.2M $31M -$657.3M -$299.6M -$67.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82K -$137K $590K $67K $257K
Net Income to Company -- $31.1M -$657.8M -$299.7M -$67.6M
 
Minority Interest in Earnings $150.1M -$29.5M $415.5M $176.3M $37.9M
Net Income to Common Excl Extra Items -$64.2M $1.6M -$242.3M -$123.4M -$29.7M
 
Basic EPS (Cont. Ops) -$13.40 $1.65 -$30.68 -$14.00 -$3.31
Diluted EPS (Cont. Ops) -$13.40 $1.35 -$30.68 -$14.00 -$3.43
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$79.6M $165.7M -$497.1M -$125.1M $111.4M
EBIT -$181.8M $63.4M -$607.9M -$230.6M $5.6M
 
Revenue (Reported) $739.9M $1.1B $1B $527.4M $686.5M
Operating Income (Reported) -$85.6M $76.6M -$186.9M -$226.9M -$62.3M
Operating Income (Adjusted) -$181.8M $63.4M -$607.9M -$230.6M $5.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $431.4M $612.8M $562.3M $458M $409.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $104.5M $139.4M $167M $117.9M $78.4M
Gross Profit $326.9M $473.4M $395.3M $340.1M $331.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $288M $239M $244.3M $197.9M $186.5M
Other Inc / (Exp) -$19.2M -$13M -$35.1M -$3.4M $77M
Operating Expenses $513.6M $538.6M $545.6M $434.2M $418.7M
Operating Income -$186.7M -$65.2M -$150.3M -$94.1M -$87.3M
 
Net Interest Expenses $24.4M $23.9M $39.8M $51.7M $55.1M
EBT. Incl. Unusual Items -$230.3M -$102.1M -$225.2M -$149.2M -$65.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38K -$142K $472K -$225K -$122K
Net Income to Company -$230.3M -$102M -$225.6M -$149M -$65.3M
 
Minority Interest in Earnings $150.1M $67.7M $138.3M $86.9M $36.9M
Net Income to Common Excl Extra Items -$80.2M -$34.3M -$87.3M -$62M -$28.4M
 
Basic EPS (Cont. Ops) -$14.17 -$4.80 -$10.43 -$7.00 -$3.16
Diluted EPS (Cont. Ops) -$14.17 -$4.80 -$10.43 -$7.00 -$3.28
Weighted Average Basic Share $16.4M $20.6M $24.9M $27.6M $29.8M
Weighted Average Diluted Share $16.4M $20.6M $24.9M $27.6M $34.3M
 
EBITDA -$132.4M -$1.1M -$105M -$18.6M $68.7M
EBIT -$205.9M -$78.3M -$185.4M -$97.5M -$10.3M
 
Revenue (Reported) $431.4M $612.8M $562.3M $458M $409.8M
Operating Income (Reported) -$186.7M -$65.2M -$150.3M -$94.1M -$87.3M
Operating Income (Adjusted) -$205.9M -$78.3M -$185.4M -$97.5M -$10.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $12.3M $144.2M $84.4M $16.5M $90.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $125.5M $202.3M $285.9M $340.5M $336.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6M $41.9M $58.7M $57.6M $49.2M
Total Current Assets $143.8M $391.8M $429M $414.6M $476.4M
 
Property Plant And Equipment $6.3M $17.4M $47.7M $46.8M $48.8M
Long-Term Investments -- -- -- -- --
Goodwill $386.6M $386.6M -- -- --
Other Intangibles $782.8M $688.7M $594.7M $500.6M $396.6M
Other Long-Term Assets $998K $2.1M $3.6M $1.7M $2.3M
Total Assets $1.6B $2.1B $2.1B $1.7B $1.5B
 
Accounts Payable $69.6M $87.2M $144M $137.2M $136.4M
Accrued Expenses $22.6M $26.9M $52.8M $53.3M $86.3M
Current Portion Of Long-Term Debt $3M $4.2M $5.3M $5.3M $75M
Current Portion Of Capital Lease Obligations -- -- $6.1M $9M $5.8M
Other Current Liabilities $2.7M $8.3M $8.3M $10.1M $14.1M
Total Current Liabilities $113.1M $127.4M $217.1M $265.5M $370M
 
Long-Term Debt $288.2M $396.4M $665.1M $504.8M $422.7M
Capital Leases -- -- -- -- --
Total Liabilities $742.2M $709.6M $1.2B $1.1B $1B
 
Common Stock -- $32K $2K $49.3M $49.3M
Other Common Equity Adj -- -- -$59K -$144K -$127K
Common Equity $860.1M $380.4M $353.1M $268.8M $231M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1B $539.4M $273.6M $174.6M
Total Equity $860.1M $1.4B $892.5M $591.7M $455M
 
Total Liabilities and Equity $1.6B $2.1B $2.1B $1.7B $1.5B
Cash and Short Terms $12.3M $144.2M $84.4M $16.5M $90.8M
Total Debt -- $400.6M $670.4M $510.1M $497.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $294.6M $85.2M $215.4M $26.4M $35.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $103M $142M $222.8M $298.3M $6.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $19.5M $29.3M $30M $21.6M $21.3M
Total Current Assets $417.2M $256.5M $468.1M $346.3M $334M
 
Property Plant And Equipment $15.5M $27.4M $48.4M $48.3M $50.9M
Long-Term Investments -- -- -- -- --
Goodwill $386.6M $386.6M -- -- --
Other Intangibles $712.2M $618.2M $524.1M $430.1M $326M
Other Long-Term Assets $1.1M $4M $1.9M $2.9M $2.9M
Total Assets $1.9B $2.1B $2B $1.4B $1.3B
 
Accounts Payable $61.2M $84.6M $78.9M $109.9M $96.2M
Accrued Expenses $20.8M $32.7M $32.3M $46.7M $49.5M
Current Portion Of Long-Term Debt $4.2M $4.3M $5.3M -- $65M
Current Portion Of Capital Lease Obligations -- -- $9.4M $5.8M $5.5M
Other Current Liabilities $3.8M $10.8M $15.4M $12.7M $23.1M
Total Current Liabilities $145.3M $132.9M $255.4M $217.8M $282M
 
Long-Term Debt $396.8M $439.2M $660.4M $497M $416.3M
Capital Leases -- -- -- -- --
Total Liabilities $675.1M $812.8M $1.3B $983.5M $943.9M
 
Common Stock $32K $32K $48.5M $49.3M $52M
Other Common Equity Adj -- -- -- -- -$141K
Common Equity -- -- -- -- --
Total Preferred Equity -$100M -- $50M -- --
Minority Interest, Total $925.5M $820.4M $364.3M $176.7M $133.2M
Total Equity $1.3B $1.3B $737.7M $453.9M $397.3M
 
Total Liabilities and Equity $1.9B $2.1B $2B $1.4B $1.3B
Cash and Short Terms $294.6M $85.2M $215.4M $26.4M $35.5M
Total Debt $401M $443.5M $665.7M $497M $481.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$97.2M -$534.2M -$376.4M -$151.3M
Depreciation & Amoritzation -- $98.6M $107.5M $107M $105.7M
Stock-Based Compensation -- $216.2M $27.3M $27.1M $19.5M
Change in Accounts Receivable -- -$422.9M -$455.7M $243.8M $125.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$114.2M -$299M $60.9M $109.1M
 
Capital Expenditures -- $14.5M $19.8M $13.5M $13.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$14.5M -$19.8M -$13.5M -$13.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$3.6M
Special Dividend Paid
Long-Term Debt Issued -- $117M $565M -- --
Long-Term Debt Repaid -- -$4.2M -$299.3M -$160.4M -$15.3M
Repurchase of Common Stock -- -$100M -- -$345K -$2.3M
Other Financing Activities -- -$614.6M -$6.6M -$4.3M --
Cash From Financing -- $260.7M $259.1M -$115.1M -$21.1M
 
Beginning Cash (CF) -- $12.3M $144.2M $84.4M $16.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $131.9M -$59.7M -$67.7M $74.3M
Ending Cash (CF) -- $144.2M $84.4M $16.5M $90.8M
 
Levered Free Cash Flow -- -$128.7M -$318.8M $47.4M $95.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$206.5M -$55.5M -$74.7M -$56.2M $15.4M
Depreciation & Amoritzation $24.8M $26.1M $28.1M $26.3M $26.4M
Stock-Based Compensation $212.1M $7.4M $5.5M $2.2M $2.9M
Change in Accounts Receivable -$56.7M -$88.4M $17.6M $39.8M $16.5M
Change in Inventories -- -- -- -- --
Cash From Operations $33M -$40.2M $95.5M $6.5M -$12.2M
 
Capital Expenditures $4.3M $11.4M $2.4M $3.4M $4.3M
Cash Acquisitions -- -- -- -- $17.5M
Cash From Investing -$4.3M -$11.4M -$2.4M -$3.4M $13.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$892K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25M -- -- $25M
Long-Term Debt Repaid -$1.1M -$1.1M -$1.3M $66K --
Repurchase of Common Stock -$100M -- -- -$1.4M -$149K
Other Financing Activities -$603.6M -- -$2.7M -- -$4.5M
Cash From Financing $147.7M $23.9M $46M -$2.2M $20.3M
 
Beginning Cash (CF) $118.3M $112.9M $76.2M $25.4M $14.1M
Foreign Exchange Rate Adjustment -$166K $32K $156K $143K $20K
Additions / Reductions $176.4M -$27.7M $139.1M $880K $21.4M
Ending Cash (CF) $294.6M $85.2M $215.4M $26.4M $35.5M
 
Levered Free Cash Flow $28.7M -$51.5M $93.1M $3.1M -$16.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $31.1M -$657.8M -$299.7M -$67.6M
Depreciation & Amoritzation -- $102.3M $110.8M $105.5M $105.8M
Stock-Based Compensation $213.1M $23.2M $30M $19.7M $10.8M
Change in Accounts Receivable -- -$474.7M -$202.5M $274.1M $96.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$215.5M -$124.7M -$3.2M $35.1M
 
Capital Expenditures $12M $21.8M $12.6M $9.5M $17.2M
Cash Acquisitions -- -- -- -- $17.5M
Cash From Investing -- -$21.8M -$12.6M -$9.5M $380K
 
Dividends Paid (Ex Special Dividend) -- -- -- -$2.7M -$891K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$299.3M -$5.2M -$171.7M -$50M
Repurchase of Common Stock -- -- -- -$2.4M -$1.7M
Other Financing Activities -- -$7.9M -$6.9M -- --
Cash From Financing -- $27.8M $267.9M -$176.6M -$26.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$209.4M $130.6M -$189.3M $9.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $25.7M -$237.2M -$137.3M -$12.7M $17.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$230.3M -$102M -$225.6M -$149M -$65.3M
Depreciation & Amoritzation $73.4M $77.2M $80.4M $78.9M $79M
Stock-Based Compensation $213.1M $20.1M $22.8M $15.3M $6.5M
Change in Accounts Receivable -$103M -$154.8M $98.4M $128.6M $100M
Change in Inventories -- -- -- -- --
Cash From Operations $28.8M -$72.4M $101.9M $37.8M -$36.2M
 
Capital Expenditures $12M $19.3M $12.1M $8.1M $11.5M
Cash Acquisitions -- -- -- -- $17.5M
Cash From Investing -$12M -$19.3M -$12.1M -$8.1M $6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$2.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $117M $335M -- -- $40M
Long-Term Debt Repaid -$3.1M -$298.1M -$4.1M -$15.3M -$50M
Repurchase of Common Stock -$100M -- -- -$2.1M -$1.5M
Other Financing Activities -$610.8M -$4.1M -$4.4M -- -$13.6M
Cash From Financing $265.6M $32.7M $41.5M -$20M -$25.1M
 
Beginning Cash (CF) $283M $431.1M $290.1M $74.2M $202.8M
Foreign Exchange Rate Adjustment -$68K -$68K -$305K $189K -$32K
Additions / Reductions $282.4M -$58.9M $131.3M $9.7M -$55.3M
Ending Cash (CF) $565.4M $372.1M $421.2M $84.1M $147.5M
 
Levered Free Cash Flow $16.8M -$91.7M $89.8M $29.8M -$47.7M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 5.45% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 4.26% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 2.2% over the past day.

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

Show me the best stock