Financhill
Sell
23

GWRS Quote, Financials, Valuation and Earnings

Last price:
$10.14
Seasonality move :
5%
Day range:
$10.03 - $10.22
52-week range:
$9.37 - $13.98
Dividend yield:
2.98%
P/E ratio:
44.13x
P/S ratio:
4.61x
P/B ratio:
3.61x
Volume:
29.3K
Avg. volume:
46.9K
1-year change:
-19.7%
Market cap:
$278.6M
Revenue:
$52.7M
EPS (TTM):
$0.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $38.6M $41.9M $44.7M $53M $52.7M
Revenue Growth (YoY) 8.9% 8.51% 6.71% 18.56% -0.63%
 
Cost of Revenues $9.5M $10.3M $10.9M $12.7M $13.7M
Gross Profit $29.1M $31.6M $33.8M $40.4M $39M
Gross Profit Margin 75.31% 75.43% 75.66% 76.11% 73.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7M $15.1M $16.1M $16.6M $16.9M
Other Inc / (Exp) -$175K $3M $3.3M $3.4M $3.7M
Operating Expenses $21.8M $24.6M $26M $28.1M $29.6M
Operating Income $7.3M $7M $7.8M $12.3M $9.4M
 
Net Interest Expenses $5.3M $5.2M $4.7M $4.8M $5.2M
EBT. Incl. Unusual Items $1.9M $4.8M $6.4M $10.9M $7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $771K $1.2M $934K $2.9M $2.1M
Net Income to Company $1.1M $3.6M $5.5M $8M $5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $3.6M $5.5M $8M $5.8M
 
Basic EPS (Cont. Ops) $0.05 $0.16 $0.24 $0.33 $0.24
Diluted EPS (Cont. Ops) $0.05 $0.16 $0.24 $0.33 $0.24
Weighted Average Basic Share $22.5M $22.6M $23.2M $24M $24.2M
Weighted Average Diluted Share $22.6M $22.9M $23.3M $24.1M $24.3M
 
EBITDA $16.3M $19.5M $21.3M $27.5M $27.1M
EBIT $7.3M $10M $11.2M $15.7M $14M
 
Revenue (Reported) $38.6M $41.9M $44.7M $53M $52.7M
Operating Income (Reported) $7.3M $7M $7.8M $12.3M $9.4M
Operating Income (Adjusted) $7.3M $10M $11.2M $15.7M $14M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9.3M $10M $13.1M $11.6M $12.5M
Revenue Growth (YoY) 12.49% 8.33% 30.9% -11.56% 7.3%
 
Cost of Revenues $2.5M $2.5M $2.8M $3.3M $3.7M
Gross Profit $6.8M $7.5M $10.3M $8.3M $8.8M
Gross Profit Margin 73.01% 74.64% 78.76% 71.71% 70.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5M $3.8M $3.9M $4.1M $4.2M
Other Inc / (Exp) $15K $1.1M $717K $1M $898K
Operating Expenses $5.7M $6.1M $6.6M $7.1M $7.5M
Operating Income $1M $1.4M $3.8M $1.3M $1.3M
 
Net Interest Expenses $1.3M $1.2M $1.2M $1.3M $1.4M
EBT. Incl. Unusual Items -$262K $1.2M $3.3M $941K $774K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$45K $343K $865K $250K $183K
Net Income to Company -$217K $889K $2.5M $691K $591K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$217K $889K $2.5M $691K $591K
 
Basic EPS (Cont. Ops) -$0.01 $0.04 $0.10 $0.03 $0.02
Diluted EPS (Cont. Ops) -$0.01 $0.04 $0.10 $0.03 $0.02
Weighted Average Basic Share $22.6M $22.6M $23.9M $24.2M $24.4M
Weighted Average Diluted Share $22.6M $22.9M $24M $24.3M $24.4M
 
EBITDA $3.3M $4.8M $7.3M $5.4M $5.6M
EBIT $1.1M $2.4M $4.5M $2.5M $2.3M
 
Revenue (Reported) $9.3M $10M $13.1M $11.6M $12.5M
Operating Income (Reported) $1M $1.4M $3.8M $1.3M $1.3M
Operating Income (Adjusted) $1.1M $2.4M $4.5M $2.5M $2.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $39.7M $42.7M $47.8M $51.5M $53.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.8M $10.3M $11.1M $13.2M $14.1M
Gross Profit $29.8M $32.3M $36.7M $38.3M $39.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.1M $15.4M $16.3M $16.9M $16.9M
Other Inc / (Exp) -$209K $4M $3M $3.7M $3.5M
Operating Expenses $23.3M $25M $26.5M $28.6M $30.1M
Operating Income $6.6M $7.3M $10.2M $9.8M $9.4M
 
Net Interest Expenses $5.3M $5.1M $4.7M $5M $5.2M
EBT. Incl. Unusual Items $1.1M $6.3M $8.5M $8.5M $7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $520K $1.5M $1.5M $2.3M $2M
Net Income to Company $534K $4.7M $7.1M $6.2M $5.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $534K $4.7M $7.1M $6.2M $5.7M
 
Basic EPS (Cont. Ops) $0.02 $0.22 $0.30 $0.26 $0.23
Diluted EPS (Cont. Ops) $0.02 $0.22 $0.30 $0.26 $0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $15.6M $20.9M $23.8M $25.7M $27.2M
EBIT $6.4M $11.3M $13.3M $13.7M $13.7M
 
Revenue (Reported) $39.7M $42.7M $47.8M $51.5M $53.5M
Operating Income (Reported) $6.6M $7.3M $10.2M $9.8M $9.4M
Operating Income (Adjusted) $6.4M $11.3M $13.3M $13.7M $13.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9.3M $10M $13.1M $11.6M $12.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5M $2.5M $2.8M $3.3M $3.7M
Gross Profit $6.8M $7.5M $10.3M $8.3M $8.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5M $3.8M $3.9M $4.1M $4.2M
Other Inc / (Exp) $15K $1.1M $717K $1M $898K
Operating Expenses $5.7M $6.1M $6.6M $7.1M $7.5M
Operating Income $1M $1.4M $3.8M $1.3M $1.3M
 
Net Interest Expenses $1.3M $1.2M $1.2M $1.3M $1.4M
EBT. Incl. Unusual Items -$262K $1.2M $3.3M $941K $774K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$45K $343K $865K $250K $183K
Net Income to Company -$217K $889K $2.5M $691K $591K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$217K $889K $2.5M $691K $591K
 
Basic EPS (Cont. Ops) -$0.01 $0.04 $0.10 $0.03 $0.02
Diluted EPS (Cont. Ops) -$0.01 $0.04 $0.10 $0.03 $0.02
Weighted Average Basic Share $22.6M $22.6M $23.9M $24.2M $24.4M
Weighted Average Diluted Share $22.6M $22.9M $24M $24.3M $24.4M
 
EBITDA $3.3M $4.8M $7.3M $5.4M $5.6M
EBIT $1.1M $2.4M $4.5M $2.5M $2.3M
 
Revenue (Reported) $9.3M $10M $13.1M $11.6M $12.5M
Operating Income (Reported) $1M $1.4M $3.8M $1.3M $1.3M
Operating Income (Adjusted) $1.1M $2.4M $4.5M $2.5M $2.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $18M $12.6M $6.6M $3.1M $9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5M $2.2M $2.6M $3.4M $3.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $1.2M $1.2M
Other Current Assets $665K $1.6M -- $451K $290K
Total Current Assets $23.5M $19M $14.2M $11.7M $19.5M
 
Property Plant And Equipment $238.9M $255.9M $289.6M $325.1M $361.5M
Long-Term Investments -- -- -- -- --
Goodwill $4.6M $5.7M $5M $10.8M $9.5M
Other Intangibles $11.2M $10.3M $10.1M $8.8M $8.4M
Other Long-Term Assets $3.3M $816K $1M $1.8M $2.2M
Total Assets $283.4M $294.1M $323.1M $361.1M $405.1M
 
Accounts Payable $531K $2.1M $2.2M $1M $2.1M
Accrued Expenses $4.1M $5.1M $4.2M $4M $9.4M
Current Portion Of Long-Term Debt $1.9M $3.8M $3.8M $3.9M $3.9M
Current Portion Of Capital Lease Obligations $115K $142K $505K $553K $871K
Other Current Liabilities -- -- -- $239K $190K
Total Current Liabilities $12.4M $16.9M $16.2M $14.2M $22.3M
 
Long-Term Debt $112.5M $108.7M $104.9M $103.7M $118.5M
Capital Leases -- -- -- -- --
Total Liabilities $251.3M $264M $278.7M $312.5M $357.5M
 
Common Stock $227K $228K $239K $240K $240K
Other Common Equity Adj -- -- -- -- --
Common Equity $32.2M $30M $44.4M $48.6M $47.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $32.2M $30M $44.4M $48.6M $47.6M
 
Total Liabilities and Equity $283.4M $294.1M $323.1M $361.1M $405.1M
Cash and Short Terms $18M $12.6M $6.6M $3.1M $9M
Total Debt $114.4M $112.6M $108.8M $107.5M $122.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $18.2M $11.1M $1.9M $20.7M $31.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9M $2.3M $2.8M $3M $3.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $1.1M
Other Current Assets $694K $1.9M $1.4M -- $102K
Total Current Assets $23.3M $17.8M $8.8M $28.6M $39.9M
 
Property Plant And Equipment $242.3M $259.9M $309.2M $328.3M $380.3M
Long-Term Investments -- -- -- -- --
Goodwill $4.6M $5.8M $10.9M $10.8M $6.5M
Other Intangibles $11.2M $10.4M $10.1M $8.8M $8.4M
Other Long-Term Assets $3.9M $840K $1.2M $2.3M $1.8M
Total Assets $287.4M $297.4M $343.4M $381.7M $443.9M
 
Accounts Payable $533K $602K $1.7M $609K $3.8M
Accrued Expenses $4.4M $6.2M $5.2M $5.6M $12.1M
Current Portion Of Long-Term Debt $1.9M $3.8M $3.8M $3.9M $3.6M
Current Portion Of Capital Lease Obligations $115K $148K $498K $566K $911K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.3M $17.1M $17.4M $15.6M $25.7M
 
Long-Term Debt $112.5M $108.7M $108.5M $121M $118.9M
Capital Leases -- -- -- -- --
Total Liabilities $256.8M $267.8M $298.1M $334M $366.7M
 
Common Stock $227K $228K $239K $240K $272K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $30.6M $29.6M $45.4M $47.7M $77.2M
 
Total Liabilities and Equity $287.4M $297.4M $343.4M $381.7M $443.9M
Cash and Short Terms $18.2M $11.1M $1.9M $20.7M $31.5M
Total Debt $114.5M $112.6M $112.3M $124.9M $122.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1M $3.6M $5.5M $8M $5.8M
Depreciation & Amoritzation $9M $9.5M $10.1M $11.8M $13.1M
Stock-Based Compensation $3.3M $2.9M $1.5M $1.3M $1M
Change in Accounts Receivable -$641K $82K -$248K -$994K -$2M
Change in Inventories -- -- -- -- --
Cash From Operations $14.6M $20.4M $23.3M $25.4M $21.8M
 
Capital Expenditures $9.1M $18.3M $34M $22.3M $32.3M
Cash Acquisitions -$302K -$2.1M -$180K -$6.2M -$150K
Cash From Investing -$9.4M -$20.3M -$34.2M -$28.6M -$32.5M
 
Dividends Paid (Ex Special Dividend) -$6.5M -$6.6M -$6.9M -$7.2M -$7.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $259K $2.6M $22.4M
Long-Term Debt Repaid -$131K -$2.1M -$3.8M -$4.4M -$6.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2M $744K $619K $6.6M $8.5M
Cash From Financing $7.1M -$7.9M $5M $406K $17.1M
 
Beginning Cash (CF) $9.1M $21.3M $13.4M $7.6M $4.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.2M -$7.9M -$5.9M -$2.8M $6.4M
Ending Cash (CF) $21.3M $13.4M $7.6M $4.8M $11.2M
 
Levered Free Cash Flow $5.4M $2.1M -$10.6M $3.1M -$10.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$217K $889K $2.5M $691K $591K
Depreciation & Amoritzation $2.2M $2.3M $2.8M $2.9M $3.3M
Stock-Based Compensation $775K $498K $286K $275K $174K
Change in Accounts Receivable $370K $41K -$393K $714K $2M
Change in Inventories -- -- -- -- --
Cash From Operations $4.8M $5.4M $6.5M $8.1M $7.5M
 
Capital Expenditures $3.3M $6.2M $6.5M $5.8M $15.2M
Cash Acquisitions -- -$85K -$6.2M -- --
Cash From Investing -$3.3M -$6.3M -$12.8M -$5.8M -$15.2M
 
Dividends Paid (Ex Special Dividend) -$1.7M -$1.7M -$1.8M -$1.8M -$1.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $8.5M $20M --
Long-Term Debt Repaid -$31K -$28K -$5.1M -$2.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $987K $1.1M $202K -$60K $558K
Cash From Financing -$694K -$619K $1.8M $15.8M $29.8M
 
Beginning Cash (CF) $21.3M $13.4M $7.6M $4.8M $11.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $838K -$1.5M -$4.5M $18.1M $22M
Ending Cash (CF) $22.1M $11.9M $3.1M $22.9M $33.2M
 
Levered Free Cash Flow $1.5M -$798K -$56K $2.3M -$7.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $534K $4.7M $7.1M $6.2M $5.7M
Depreciation & Amoritzation $9.1M $9.6M $10.5M $11.9M $13.5M
Stock-Based Compensation $4.6M $2.6M $1.3M $1.3M $928K
Change in Accounts Receivable -$160K -$247K -$682K $113K -$733K
Change in Inventories -- -- -- -- --
Cash From Operations $16.2M $21M $24.4M $27M $21.2M
 
Capital Expenditures $8.9M $21.2M $34.4M $21.5M $41.8M
Cash Acquisitions -$302K -$2.2M -$6.3M -- -$150K
Cash From Investing -$9.2M -$23.3M -$40.7M -$21.6M -$41.9M
 
Dividends Paid (Ex Special Dividend) -$6.6M -$6.6M -$7M -$7.2M -$7.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $8.8M $14.1M $2.4M
Long-Term Debt Repaid -$119K -$2.1M -$8.9M -$1.5M -$4.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.9M $833K -$255K $6.4M $9.2M
Cash From Financing -$3.7M -$7.9M $7.4M $14.4M $31M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3M -$10.2M -$8.9M $19.8M $10.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.3M -$194K -$9.9M $5.4M -$20.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$217K $889K $2.5M $691K $591K
Depreciation & Amoritzation $2.2M $2.3M $2.8M $2.9M $3.3M
Stock-Based Compensation $775K $498K $286K $275K $174K
Change in Accounts Receivable $370K $41K -$393K $714K $2M
Change in Inventories -- -- -- -- --
Cash From Operations $4.8M $5.4M $6.5M $8.1M $7.5M
 
Capital Expenditures $3.3M $6.2M $6.5M $5.8M $15.2M
Cash Acquisitions -- -$85K -$6.2M -- --
Cash From Investing -$3.3M -$6.3M -$12.8M -$5.8M -$15.2M
 
Dividends Paid (Ex Special Dividend) -$1.7M -$1.7M -$1.8M -$1.8M -$1.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $8.5M $20M --
Long-Term Debt Repaid -$31K -$28K -$5.1M -$2.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $987K $1.1M $202K -$60K $558K
Cash From Financing -$694K -$619K $1.8M $15.8M $29.8M
 
Beginning Cash (CF) $21.3M $13.4M $7.6M $4.8M $11.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $838K -$1.5M -$4.5M $18.1M $22M
Ending Cash (CF) $22.1M $11.9M $3.1M $22.9M $33.2M
 
Levered Free Cash Flow $1.5M -$798K -$56K $2.3M -$7.7M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

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

Asana stock hasn’t given many investors on Wall Street any…

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…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

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

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

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

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock