Free Trial

GMS (GMS) Financials

GMS logo
$76.50 +2.88 (+3.91%)
Closing price 03:59 PM Eastern
Extended Trading
$76.60 +0.10 (+0.13%)
As of 06:08 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for GMS

Annual Income Statements for GMS

This table shows GMS's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 4/30/2024 4/30/2023 4/30/2022 4/30/2021 4/30/2020 4/30/2019 4/30/2018 4/30/2017 4/30/2016 4/30/2015
Net Income / (Loss) Attributable to Common Shareholders
276 333 273 106 23 56 63 49 13 -12
Consolidated Net Income / (Loss)
276 333 273 106 23 56 63 49 13 -12
Net Income / (Loss) Continuing Operations
276 333 273 106 23 56 63 49 13 -12
Total Pre-Tax Income
374 448 365 137 46 70 84 72 25 -18
Total Operating Income
443 505 419 191 100 147 119 104 59 19
Total Gross Profit
1,775 1,726 1,488 1,063 1,063 1,004 819 759 593 479
Total Revenue
5,502 5,329 4,635 3,299 3,241 3,116 2,511 2,319 1,858 1,570
Operating Revenue
5,502 5,329 4,635 3,299 3,241 3,116 2,511 2,319 1,858 1,570
Total Cost of Revenue
3,727 3,603 3,147 2,236 2,178 2,112 1,693 1,561 1,265 1,091
Operating Cost of Revenue
3,727 3,603 3,147 2,236 2,178 2,112 1,693 1,561 1,265 1,091
Total Operating Expenses
1,332 1,221 1,069 872 964 857 699 654 534 460
Selling, General & Admin Expense
1,199 1,094 950 764 784 739 634 585 470 396
Depreciation Expense
133 127 119 108 117 117 66 69 64 64
Total Other Income / (Expense), net
-69 -58 -54 -54 -53 -77 -35 -33 -34 -37
Interest Expense
78 66 58 58 69 74 31 36 37 36
Other Income / (Expense), net
8.86 8.14 4.00 4.54 16 -3.48 -3.85 3.75 3.65 -0.58
Income Tax Expense
98 115 91 32 23 14 21 23 13 -6.63
Basic Earnings per Share
$6.86 $7.95 $6.35 $2.47 $0.56 $1.33 $1.54 $1.21 $0.38 ($0.36)
Weighted Average Basic Shares Outstanding
40.23M 41.90M 43.08M 42.77M 41.85M 40.91M 41.02M 40.26M 32.80M 32.45M
Diluted Earnings per Share
$6.75 $7.82 $6.23 $2.44 $0.55 $1.31 $1.49 $1.19 $0.38 ($0.36)
Weighted Average Diluted Shares Outstanding
40.91M 42.59M 43.90M 43.34M 42.50M 41.59M 42.16M 41.07M 33.13M 32.45M
Weighted Average Basic & Diluted Shares Outstanding
39.65M 40.77M 42.65M 43.08M 42.60M 42.10M 40.90M 40.40M 33.10M -

Quarterly Income Statements for GMS

This table shows GMS's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2025 Q2 2025 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023
Period end date 1/31/2025 10/31/2024 7/31/2024 4/30/2024 1/31/2024 10/31/2023 7/31/2023 4/30/2023 1/31/2023 10/31/2022 7/31/2022
Net Income / (Loss) Attributable to Common Shareholders
-21 54 57 56 52 81 87 76 65 103 89
Consolidated Net Income / (Loss)
-21 54 57 56 52 81 87 76 65 103 89
Net Income / (Loss) Continuing Operations
-21 54 57 56 52 81 87 76 65 103 89
Total Pre-Tax Income
-17 72 78 83 69 108 114 98 88 139 122
Total Operating Income
4.78 95 98 100 86 125 132 114 103 153 135
Total Gross Profit
393 461 452 451 415 459 451 424 402 465 435
Total Revenue
1,261 1,471 1,448 1,413 1,258 1,421 1,410 1,304 1,235 1,431 1,360
Operating Revenue
1,261 1,471 1,448 1,413 1,258 1,421 1,410 1,304 1,235 1,431 1,360
Total Cost of Revenue
868 1,010 997 962 844 962 959 880 832 966 925
Operating Cost of Revenue
868 1,010 997 962 844 962 959 880 832 966 925
Total Operating Expenses
388 366 353 351 328 334 319 311 299 311 300
Selling, General & Admin Expense
311 324 315 316 296 301 287 280 267 279 268
Depreciation Expense
42 42 38 36 33 33 32 31 31 32 32
Other Operating Expenses / (Income)
-7.39 - - - - - - - - - -
Impairment Charge
42 - - - 0.00 - - - - - -
Total Other Income / (Expense), net
-22 -22 -20 -17 -17 -17 -18 -16 -15 -14 -13
Interest Expense
23 24 22 20 19 19 20 18 17 16 15
Other Income / (Expense), net
1.05 1.30 2.03 2.69 1.93 2.11 2.14 2.68 1.97 1.92 1.57
Income Tax Expense
4.18 19 21 27 17 27 27 23 24 36 32
Basic Earnings per Share
($0.55) $1.37 $1.45 $1.43 $1.30 $2.00 $2.13 $1.85 $1.56 $2.44 $2.10
Weighted Average Basic Shares Outstanding
38.71M 39.13M 39.54M 40.23M 39.86M 40.47M 40.75M 41.90M 41.58M 42.23M 42.55M
Diluted Earnings per Share
($0.55) $1.35 $1.42 $1.41 $1.28 $1.97 $2.09 $1.81 $1.53 $2.41 $2.07
Weighted Average Diluted Shares Outstanding
38.71M 39.70M 40.23M 40.91M 40.51M 41.09M 41.48M 42.59M 42.23M 42.89M 43.32M
Weighted Average Basic & Diluted Shares Outstanding
38.39M 38.82M 39.29M 39.65M 39.83M 39.82M 40.59M 40.77M 41.31M 41.62M 42.41M

Annual Cash Flow Statements for GMS

This table details how cash moves in and out of GMS's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 4/30/2024 4/30/2023 4/30/2022 4/30/2021 4/30/2020 4/30/2019 4/30/2018 4/30/2017 4/30/2016 4/30/2015
Net Change in Cash & Equivalents
1.40 63 -65 -44 164 11 22 -4.51 6.79 -20
Net Cash From Operating Activities
433 442 180 153 303 194 91 68 48 48
Net Cash From Continuing Operating Activities
433 442 180 153 303 194 91 68 48 48
Net Income / (Loss) Continuing Operations
276 333 273 106 23 56 63 49 13 -12
Consolidated Net Income / (Loss)
276 333 273 106 23 56 63 49 13 -12
Depreciation Expense
133 127 119 108 117 117 66 69 64 32
Amortization Expense
4.70 1.47 2.74 7.57 4.54 3.33 2.85 9.79 3.44 35
Non-Cash Adjustments To Reconcile Net Income
22 21 16 12 73 14 11 4.44 3.14 13
Changes in Operating Assets and Liabilities, net
-2.60 -40 -232 -80 86 3.31 -51 -64 -36 -21
Net Cash From Investing Activities
-431 -111 -387 -64 -47 -601 -49 -158 -118 -82
Net Cash From Continuing Investing Activities
-431 -111 -387 -64 -47 -601 -49 -158 -118 -82
Purchase of Property, Plant & Equipment
-57 -53 -41 -30 -25 -19 -24 -11 -7.69 -14
Acquisitions
-376 -62 -348 -36 -24 -583 -28 -150 -120 -68
Sale of Property, Plant & Equipment
2.67 2.88 1.92 2.26 2.23 1.17 2.87 4.00 9.85 3.81
Net Cash From Financing Activities
-0.44 -266 143 -137 -91 419 -20 85 77 14
Net Cash From Continuing Financing Activities
-0.44 -266 143 -137 -91 419 -20 85 77 14
Repayment of Debt
-1,005 -656 -1,184 -987 -949 -1,527 -627 -1,407 -706 -311
Repurchase of Common Equity
-116 -111 -35 -4.16 0.00 -17 0.00 - -5.83 -
Issuance of Debt
1,156 546 1,390 876 881 1,978 1,091 1,495 782 320
Issuance of Common Equity
4.59 3.20 2.33 2.08 1.79 1.41 - 157 - 5.37
Other Financing Activities, net
-39 -49 -30 -24 -25 -17 -485 -160 6.52 -
Other Net Changes in Cash
-0.64 -1.83 -0.78 3.01 -1.07 - 0.00 - - -
Cash Interest Paid
71 62 46 50 64 66 29 26 35 32
Cash Income Taxes Paid
120 110 86 46 30 19 39 49 26 16

Quarterly Cash Flow Statements for GMS

This table details how cash moves in and out of GMS's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2025 Q2 2025 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023
Period end date 1/31/2025 10/31/2024 7/31/2024 4/30/2024 1/31/2024 10/31/2023 7/31/2023 4/30/2023 1/31/2023 10/31/2022 7/31/2022
Net Change in Cash & Equivalents
-25 31 -113 78 12 -4.93 -83 -22 62 18 4.70
Net Cash From Operating Activities
94 116 -23 204 104 118 6.65 205 134 107 -4.40
Net Cash From Continuing Operating Activities
94 116 -23 204 104 118 6.65 205 134 107 -4.40
Net Income / (Loss) Continuing Operations
-21 54 57 56 52 81 87 76 65 103 89
Consolidated Net Income / (Loss)
-21 54 57 56 52 81 87 76 65 103 89
Depreciation Expense
42 42 38 36 33 33 32 31 31 32 32
Amortization Expense
0.45 0.45 0.45 1.33 0.65 0.65 2.08 0.29 0.37 0.38 0.43
Non-Cash Adjustments To Reconcile Net Income
46 1.20 5.20 5.86 11 0.30 4.87 4.01 3.56 7.43 5.69
Changes in Operating Assets and Liabilities, net
27 18 -124 105 8.25 3.26 -119 94 34 -36 -132
Net Cash From Investing Activities
5.45 -107 -126 -338 -9.37 -32 -52 -59 -29 -10 -13
Net Cash From Continuing Investing Activities
5.45 -107 -126 -338 -9.37 -32 -52 -59 -29 -10 -13
Purchase of Property, Plant & Equipment
-11 -14 -8.98 -18 -10 -16 -14 -19 -12 -11 -11
Acquisitions
2.93 -89 -118 -321 0.56 -17 -39 -41 -18 -0.01 -2.61
Net Cash From Financing Activities
-124 22 35 212 -84 -90 -39 -167 -44 -77 22
Net Cash From Continuing Financing Activities
-124 22 35 212 -84 -90 -39 -167 -44 -77 22
Repayment of Debt
-438 -451 -380 -185 -137 -202 -481 -287 -114 -111 -143
Repurchase of Common Equity
-40 -53 -47 -16 -25 -45 -31 -28 -33 -26 -24
Issuance of Debt
363 540 469 424 84 170 479 156 110 85 195
Issuance of Common Equity
2.76 - 3.21 - 1.92 - 2.66 - 1.87 - 1.33
Other Financing Activities, net
-12 -14 -10 -10 -7.83 -13 -8.55 -7.39 -8.03 -25 -7.91
Cash Interest Paid
27 19 27 13 22 13 22 13 20 11 18
Cash Income Taxes Paid
12 43 2.88 27 24 66 3.17 25 25 58 3.23

Annual Balance Sheets for GMS

This table presents GMS's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016
Period end date 4/30/2024 4/30/2023 4/30/2022 4/30/2021 4/30/2020 4/30/2019 4/30/2018 4/30/2017 4/30/2016
Total Assets
3,760 3,267 3,104 2,484 2,324 2,150 1,455 1,393 1,241
Total Current Assets
1,639 1,550 1,423 1,102 967 802 634 555 472
Cash & Equivalents
166 165 102 167 211 47 36 15 19
Note & Lease Receivable
850 792 750 559 441 446 346 329 270
Inventories, net
581 575 551 357 300 291 239 200 166
Prepaid Expenses
42 17 20 20 15 18 12 11 17
Plant, Property, & Equipment, net
472 396 0.00 0.00 0.00 282 164 154 153
Total Noncurrent Assets
1,648 1,321 1,681 1,382 1,358 1,065 657 684 616
Goodwill
854 701 696 576 553 617 428 424 386
Intangible Assets
503 400 455 351 362 429 223 252 222
Noncurrent Deferred & Refundable Income Taxes
22 20 18 16 8.90 4.68 - - -
Other Noncurrent Operating Assets
270 201 513 439 434 14 6.77 7.68 7.82
Total Liabilities & Shareholders' Equity
3,760 3,267 3,104 2,484 2,324 2,150 1,455 1,393 1,241
Total Liabilities
2,299 1,992 2,040 1,661 1,690 1,520 875 879 930
Total Current Liabilities
757 706 689 563 475 359 234 211 221
Short-Term Debt
51 54 48 46 50 42 16 12 36
Accounts Payable
420 377 367 323 249 174 116 103 92
Accrued Expenses
111 108 128 87 75 80 45 38 42
Current Employee Benefit Liabilities
126 120 108 73 68 63 56 58 52
Other Current Liabilities
49 48 38 33 33 0.00 - - -
Total Noncurrent Liabilities
1,542 1,286 1,351 1,099 1,215 1,162 641 668 709
Long-Term Debt
1,230 1,045 1,137 932 1,047 1,099 580 583 609
Noncurrent Deferred & Payable Income Tax Liabilities
63 51 47 13 12 10 11 27 41
Other Noncurrent Operating Liabilities
250 190 167 154 156 53 35 35 34
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,461 1,275 1,064 822 634 629 579 515 311
Total Preferred & Common Equity
1,461 1,275 1,064 822 634 629 579 515 311
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,461 1,275 1,064 822 634 629 579 515 311
Common Stock
335 429 523 543 530 510 489 489 335
Retained Earnings
1,157 881 548 275 169 146 90 27 -22
Accumulated Other Comprehensive Income / (Loss)
-32 -35 -6.04 4.76 -65 -27 0.44 -0.88 -1.15

Quarterly Balance Sheets for GMS

This table presents GMS's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2025 Q2 2025 Q1 2025 Q3 2024 Q2 2024 Q1 2024 Q3 2023 Q2 2023 Q1 2023 Q3 2022
Period end date 1/31/2025 10/31/2024 7/31/2024 1/31/2024 10/31/2023 7/31/2023 1/31/2023 10/31/2022 7/31/2022 1/31/2022
Total Assets
3,793 4,023 3,893 3,272 3,314 3,300 3,233 3,246 3,212 3,086
Total Current Assets
1,492 1,670 1,633 1,501 1,547 1,535 1,568 1,597 1,530 1,392
Cash & Equivalents
59 84 53 88 77 81 187 124 107 87
Note & Lease Receivable
783 944 930 795 880 838 775 873 821 700
Inventories, net
599 594 607 583 559 583 587 576 578 585
Prepaid Expenses
50 48 43 35 31 33 19 23 25 19
Plant, Property, & Equipment, net
515 514 491 437 423 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
1,786 1,839 1,769 1,333 1,344 1,765 1,666 1,649 1,682 1,695
Goodwill
870 937 891 723 720 720 694 690 699 694
Intangible Assets
548 562 553 383 394 411 404 411 438 480
Noncurrent Deferred & Refundable Income Taxes
28 26 23 23 22 21 21 21 19 21
Other Noncurrent Operating Assets
340 315 303 205 208 613 547 527 526 500
Total Liabilities & Shareholders' Equity
3,793 4,023 3,893 3,272 3,314 3,300 3,233 3,246 3,212 3,086
Total Liabilities
2,399 2,554 2,423 1,853 1,939 1,946 2,003 2,062 2,073 2,083
Total Current Liabilities
648 749 708 624 666 648 620 681 667 587
Short-Term Debt
57 55 54 48 48 54 54 48 48 45
Accounts Payable
330 418 420 323 367 352 314 366 363 293
Accrued Expenses
110 124 122 107 119 137 118 137 153 130
Current Employee Benefit Liabilities
96 100 59 98 83 56 92 90 62 79
Other Current Liabilities
55 52 52 48 49 48 42 39 40 40
Total Noncurrent Liabilities
1,751 1,805 1,715 1,228 1,272 1,297 1,383 1,381 1,407 1,495
Long-Term Debt
1,353 1,427 1,327 983 1,028 1,048 1,169 1,167 1,192 1,282
Noncurrent Deferred & Payable Income Tax Liabilities
77 80 80 55 55 61 48 48 48 47
Other Noncurrent Operating Liabilities
321 299 308 190 189 189 166 167 166 167
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,394 1,469 1,470 1,419 1,376 1,355 1,231 1,184 1,139 1,003
Total Preferred & Common Equity
1,394 1,469 1,470 1,419 1,376 1,355 1,231 1,184 1,139 1,003
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,394 1,469 1,470 1,419 1,376 1,355 1,231 1,184 1,139 1,003
Common Stock
212 245 296 346 362 405 452 478 503 537
Retained Earnings
1,246 1,268 1,214 1,101 1,049 968 805 741 637 471
Accumulated Other Comprehensive Income / (Loss)
-65 -44 -40 -28 -35 -18 -26 -35 -1.18 -5.27

Annual Metrics And Ratios for GMS

This table displays calculated financial ratios and metrics derived from GMS's official financial filings.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 4/30/2024 4/30/2023 4/30/2022 4/30/2021 4/30/2020 4/30/2019 4/30/2018 4/30/2017 4/30/2016 4/30/2015
Growth Metrics
- - - - - - - - - -
Revenue Growth
3.24% 14.98% 40.50% 1.77% 4.02% 24.07% 8.29% 24.81% 18.35% 0.00%
EBITDA Growth
-8.10% 17.77% 75.11% 31.61% -10.61% 43.99% -1.78% 43.63% 52.10% 0.00%
EBIT Growth
-12.01% 21.38% 116.34% 69.44% -19.72% 24.62% 6.78% 72.62% 246.18% 0.00%
NOPAT Growth
-13.08% 19.73% 113.56% 192.69% -57.32% 31.52% 25.62% 142.04% 125.45% 0.00%
Net Income Growth
-17.09% 21.78% 159.04% 351.48% -58.25% -11.07% 28.81% 289.10% 207.41% 0.00%
EPS Growth
-13.68% 25.52% 155.33% 343.64% -58.02% -12.08% 25.21% 213.16% 205.56% 0.00%
Operating Cash Flow Growth
-1.92% 145.94% 17.16% -49.42% 56.54% 112.15% 34.38% 42.24% -0.57% 0.00%
Free Cash Flow Firm Growth
-112.58% 257.87% -690.18% -86.66% 156.07% -959.76% 162.15% 90.95% 0.00% 0.00%
Invested Capital Growth
16.58% 2.88% 31.39% 7.45% -11.75% 49.23% 3.32% 16.18% 0.00% 0.00%
Revenue Q/Q Growth
2.02% 0.29% 8.33% 5.14% -0.29% 4.86% 0.84% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
-1.34% -0.40% 11.85% 36.66% -19.97% 11.85% -5.29% 0.00% 0.00% 0.00%
EBIT Q/Q Growth
-2.97% -0.12% 15.95% 69.03% -33.42% 10.58% -6.89% 0.00% 0.00% 0.00%
NOPAT Q/Q Growth
-5.62% 0.33% 14.38% 191.68% -63.43% 14.90% 2.23% 0.00% 0.00% 0.00%
Net Income Q/Q Growth
-6.50% -0.27% 18.53% 247.72% -71.30% 13.60% -6.47% 0.00% 0.00% 0.00%
EPS Q/Q Growth
-5.59% 0.77% 18.44% 253.62% -71.20% 13.91% -6.29% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
-0.14% 1.22% 176.66% -35.10% 35.58% 48.57% -6.83% 2.61% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth
-115.66% -10.24% 45.29% -81.40% 22.45% 18.01% 0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
9.04% -2.59% -4.28% 1.83% -12.38% -4.51% 0.21% 0.00% 0.00% 0.00%
Profitability Metrics
- - - - - - - - - -
Gross Margin
32.26% 32.39% 32.11% 32.21% 32.80% 32.22% 32.59% 32.71% 31.92% 30.51%
EBITDA Margin
10.72% 12.04% 11.76% 9.43% 7.29% 8.49% 7.31% 8.06% 7.01% 5.45%
Operating Margin
8.05% 9.48% 9.04% 5.79% 3.07% 4.72% 4.75% 4.50% 3.17% 1.19%
EBIT Margin
8.21% 9.63% 9.12% 5.93% 3.56% 4.61% 4.59% 4.66% 3.37% 1.15%
Profit (Net Income) Margin
5.02% 6.25% 5.90% 3.20% 0.72% 1.80% 2.51% 2.11% 0.68% -0.75%
Tax Burden Percent
73.79% 74.41% 74.95% 77.00% 50.47% 79.96% 75.10% 68.33% 49.96% 63.84%
Interest Burden Percent
82.83% 87.17% 86.26% 70.13% 40.15% 48.74% 72.71% 66.24% 40.19% -101.38%
Effective Tax Rate
26.21% 25.59% 25.05% 23.00% 49.53% 20.04% 24.90% 31.67% 50.04% 0.00%
Return on Invested Capital (ROIC)
13.66% 17.26% 16.61% 9.32% 3.10% 8.18% 7.88% 6.85% 6.12% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
8.71% 13.00% 12.33% 4.44% 0.39% 0.79% 3.38% 3.29% 0.94% 0.00%
Return on Net Nonoperating Assets (RNNOA)
6.53% 11.21% 12.37% 5.17% 0.60% 1.09% 3.63% 4.99% 1.96% 0.00%
Return on Equity (ROE)
20.19% 28.47% 28.98% 14.50% 3.70% 9.27% 11.51% 11.84% 8.08% 0.00%
Cash Return on Invested Capital (CROIC)
-1.65% 14.42% -10.52% 2.14% 15.58% -31.33% 4.61% -8.11% -193.88% 0.00%
Operating Return on Assets (OROA)
12.86% 16.11% 15.14% 8.13% 5.16% 7.98% 8.10% 8.20% 5.04% 0.00%
Return on Assets (ROA)
7.86% 10.45% 9.79% 4.39% 1.05% 3.11% 4.42% 3.71% 1.01% 0.00%
Return on Common Equity (ROCE)
20.19% 28.47% 28.98% 14.50% 3.70% 9.27% 11.51% 11.84% 8.08% 0.00%
Return on Equity Simple (ROE_SIMPLE)
18.90% 26.12% 25.69% 12.83% 3.69% 8.90% 10.87% 9.50% 4.04% 0.00%
Net Operating Profit after Tax (NOPAT)
327 376 314 147 50 118 89 71 29 13
NOPAT Margin
5.94% 7.05% 6.77% 4.46% 1.55% 3.78% 3.56% 3.07% 1.58% 0.83%
Net Nonoperating Expense Percent (NNEP)
4.95% 4.26% 4.28% 4.88% 2.71% 7.39% 4.50% 3.57% 5.18% 0.00%
Cost of Revenue to Revenue
67.74% 67.61% 67.89% 67.79% 67.20% 67.78% 67.41% 67.29% 68.08% 69.49%
SG&A Expenses to Revenue
21.79% 20.53% 20.50% 23.15% 24.19% 23.73% 25.24% 25.23% 25.30% 25.23%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
24.21% 22.91% 23.07% 26.43% 29.73% 27.50% 27.85% 28.21% 28.75% 29.32%
Earnings before Interest and Taxes (EBIT)
452 513 423 195 115 144 115 108 63 18
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
590 642 545 311 236 265 184 187 130 86
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
2.52 1.88 1.94 2.28 1.23 1.14 2.21 2.88 0.00 0.00
Price to Tangible Book Value (P/TBV)
35.41 13.76 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.67 0.45 0.45 0.57 0.24 0.23 0.51 0.64 0.00 0.00
Price to Earnings (P/E)
13.35 7.20 7.55 17.74 33.27 12.77 20.31 30.28 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
7.49% 13.89% 13.25% 5.64% 3.01% 7.83% 4.92% 3.30% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.86 1.51 1.47 1.64 1.09 1.05 1.59 1.84 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.87 0.63 0.68 0.81 0.51 0.58 0.73 0.89 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
8.14 5.19 5.77 8.63 7.04 6.84 10.01 11.02 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
10.63 6.49 7.44 13.73 14.43 12.59 15.94 19.08 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
14.69 8.86 10.02 18.26 33.13 15.37 20.54 28.93 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
11.08 7.54 17.52 17.51 5.49 9.34 20.14 30.34 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 10.61 0.00 79.65 6.59 0.00 35.06 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.88 0.86 1.11 1.19 1.73 1.81 1.03 1.16 2.07 0.00
Long-Term Debt to Equity
0.84 0.82 1.07 1.13 1.65 1.75 1.00 1.13 1.96 0.00
Financial Leverage
0.75 0.86 1.00 1.17 1.57 1.38 1.08 1.52 2.09 0.00
Leverage Ratio
2.57 2.72 2.96 3.30 3.54 2.98 2.60 3.19 3.99 0.00
Compound Leverage Factor
2.13 2.37 2.55 2.32 1.42 1.45 1.89 2.11 1.60 0.00
Debt to Total Capital
46.72% 46.29% 52.66% 54.33% 63.38% 64.46% 50.70% 53.62% 67.44% 0.00%
Short-Term Debt to Total Capital
1.86% 2.28% 2.12% 2.56% 2.90% 2.38% 1.39% 1.04% 3.72% 0.00%
Long-Term Debt to Total Capital
44.86% 44.01% 50.54% 51.77% 60.49% 62.08% 49.31% 52.58% 63.72% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
53.28% 53.71% 47.34% 45.67% 36.62% 35.54% 49.30% 46.38% 32.56% 0.00%
Debt to EBITDA
2.17 1.71 2.17 3.14 4.64 4.31 3.24 3.18 4.95 0.00
Net Debt to EBITDA
1.89 1.46 1.99 2.61 3.75 4.14 3.05 3.10 4.80 0.00
Long-Term Debt to EBITDA
2.09 1.63 2.09 3.00 4.43 4.16 3.16 3.12 4.68 0.00
Debt to NOPAT
3.92 2.92 3.77 6.65 21.85 9.70 6.66 8.35 21.90 0.00
Net Debt to NOPAT
3.41 2.48 3.45 5.52 17.65 9.29 6.25 8.15 21.25 0.00
Long-Term Debt to NOPAT
3.76 2.78 3.62 6.34 20.85 9.34 6.48 8.19 20.69 0.00
Altman Z-Score
3.53 3.56 3.08 2.68 2.19 2.29 3.28 3.25 0.00 0.00
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
2.17 2.19 2.06 1.96 2.03 2.24 2.71 2.64 2.14 0.00
Quick Ratio
1.34 1.36 1.24 1.29 1.37 1.38 1.64 1.63 1.31 0.00
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-40 314 -199 34 253 -451 52 -84 -933 0.00
Operating Cash Flow to CapEx
793.80% 887.15% 458.66% 555.23% 1,319.80% 1,100.09% 437.17% 958.17% 0.00% 473.93%
Free Cash Flow to Firm to Interest Expense
-0.51 4.77 -3.42 0.58 3.66 -6.12 1.67 -2.31 -24.92 0.00
Operating Cash Flow to Interest Expense
5.59 6.71 3.09 2.63 4.39 2.63 2.90 1.86 1.28 1.32
Operating Cash Flow Less CapEx to Interest Expense
4.88 5.95 2.42 2.15 4.06 2.39 2.24 1.67 1.33 1.04
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
1.57 1.67 1.66 1.37 1.45 1.73 1.76 1.76 1.50 0.00
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
6.45 6.40 6.93 6.81 7.38 7.97 7.70 8.53 7.63 0.00
Fixed Asset Turnover
12.67 0.00 0.00 0.00 0.00 13.98 15.79 15.07 12.12 0.00
Accounts Payable Turnover
9.35 9.68 9.12 7.82 10.31 14.57 15.47 16.07 13.83 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
56.62 57.05 52.66 53.61 49.49 45.80 47.38 42.80 47.83 0.00
Days Payable Outstanding (DPO)
39.04 37.70 40.04 46.67 35.41 25.05 23.59 22.71 26.40 0.00
Cash Conversion Cycle (CCC)
17.58 19.35 12.63 6.94 14.08 20.75 23.78 20.09 21.43 0.00
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
2,575 2,209 2,147 1,634 1,521 1,723 1,155 1,118 962 0.00
Invested Capital Turnover
2.30 2.45 2.45 2.09 2.00 2.17 2.21 2.23 3.86 0.00
Increase / (Decrease) in Invested Capital
366 62 513 113 -202 568 37 156 962 0.00
Enterprise Value (EV)
4,800 3,332 3,146 2,684 1,664 1,809 1,838 2,061 0.00 0.00
Market Capitalization
3,685 2,398 2,064 1,873 778 715 1,279 1,480 0.00 0.00
Book Value per Share
$36.67 $30.86 $24.73 $19.20 $14.98 $15.51 $14.12 $12.57 $9.49 $0.00
Tangible Book Value per Share
$2.61 $4.22 ($2.00) ($2.44) ($6.64) ($10.29) ($1.73) ($3.94) ($9.05) $0.00
Total Capital
2,741 2,373 2,249 1,801 1,731 1,770 1,175 1,110 956 0.00
Total Debt
1,281 1,099 1,184 978 1,097 1,141 596 595 645 0.00
Total Long-Term Debt
1,230 1,045 1,137 932 1,047 1,099 580 583 609 0.00
Net Debt
1,114 934 1,082 811 887 1,094 559 580 626 0.00
Capital Expenditures (CapEx)
55 50 39 28 23 18 21 7.09 -2.16 10
Debt-free, Cash-free Net Working Capital (DFCFNWC)
767 733 680 419 331 439 380 342 268 0.00
Debt-free Net Working Capital (DFNWC)
933 897 782 586 542 486 416 356 287 0.00
Net Working Capital (NWC)
882 843 734 540 492 444 400 345 251 0.00
Net Nonoperating Expense (NNE)
51 43 41 41 27 62 27 22 17 25
Net Nonoperating Obligations (NNO)
1,114 934 1,082 811 887 1,094 575 603 651 0.00
Total Depreciation and Amortization (D&A)
138 128 122 116 121 121 68 79 68 68
Debt-free, Cash-free Net Working Capital to Revenue
13.94% 13.75% 14.66% 12.69% 10.21% 14.07% 15.12% 14.73% 14.40% 0.00%
Debt-free Net Working Capital to Revenue
16.96% 16.84% 16.86% 17.76% 16.71% 15.59% 16.57% 15.36% 15.43% 0.00%
Net Working Capital to Revenue
16.04% 15.82% 15.83% 16.36% 15.17% 14.24% 15.92% 14.86% 13.51% 0.00%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$6.86 $7.95 $6.35 $2.47 $0.56 $1.33 $1.54 $1.21 $0.38 ($0.36)
Adjusted Weighted Average Basic Shares Outstanding
40.23M 41.90M 43.08M 42.77M 41.85M 40.91M 41.02M 40.26M 32.80M 32.45M
Adjusted Diluted Earnings per Share
$6.75 $7.82 $6.23 $2.44 $0.55 $1.31 $1.49 $1.19 $0.38 ($0.36)
Adjusted Weighted Average Diluted Shares Outstanding
40.91M 42.59M 43.90M 43.34M 42.50M 41.59M 42.16M 41.07M 33.13M 32.45M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
39.65M 40.77M 42.65M 43.08M 42.60M 40.37M 41.07M 40.97M 33.10M 0.00
Normalized Net Operating Profit after Tax (NOPAT)
327 376 314 147 82 118 89 71 41 13
Normalized NOPAT Margin
5.94% 7.05% 6.77% 4.46% 2.53% 3.78% 3.56% 3.07% 2.22% 0.83%
Pre Tax Income Margin
6.80% 8.40% 7.87% 4.16% 1.43% 2.25% 3.34% 3.08% 1.35% -1.17%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
5.83 7.80 7.28 3.35 1.67 1.95 3.66 2.96 1.67 0.50
NOPAT to Interest Expense
4.21 5.71 5.40 2.52 0.73 1.60 2.84 1.95 0.79 0.36
EBIT Less CapEx to Interest Expense
5.12 7.04 6.61 2.88 1.34 1.71 3.00 2.77 1.73 0.22
NOPAT Less CapEx to Interest Expense
3.51 4.95 4.73 2.05 0.39 1.36 2.18 1.76 0.84 0.08
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
42.18% 33.27% 12.98% 3.94% 0.00% 29.50% 0.00% 0.00% 46.38% 0.00%

Quarterly Metrics And Ratios for GMS

This table displays calculated financial ratios and metrics derived from GMS's official financial filings.

Metric Q3 2025 Q2 2025 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023
Period end date 1/31/2025 10/31/2024 7/31/2024 4/30/2024 1/31/2024 10/31/2023 7/31/2023 4/30/2023 1/31/2023 10/31/2022 7/31/2022
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.19% 3.51% 2.76% 8.35% 1.92% -0.70% 3.68% 1.20% 7.02% 24.37% 30.47%
EBITDA Growth
-59.94% -13.61% -17.32% -5.41% -11.37% -14.54% -0.62% -1.72% 6.84% 31.31% 37.21%
EBIT Growth
-93.38% -24.26% -25.00% -11.84% -16.37% -18.23% -1.68% -0.53% 7.54% 37.50% 43.58%
NOPAT Growth
-94.81% -24.96% -28.49% -22.37% -14.82% -17.80% 1.63% 1.53% 5.08% 33.96% 39.79%
Net Income Growth
-141.25% -33.87% -34.07% -25.41% -19.87% -21.52% -2.95% -1.18% 5.53% 38.72% 46.19%
EPS Growth
-142.97% -31.47% -32.06% -22.10% -16.34% -18.26% 0.97% 3.43% 9.29% 42.60% 48.92%
Operating Cash Flow Growth
-9.72% -2.12% -445.10% -0.29% -22.22% 10.10% 250.97% 2.66% 134.35% 5,415.36% 94.14%
Free Cash Flow Firm Growth
-1,194.74% -5,095.45% -15,639.29% -1,265.75% -157.65% 94.93% 99.20% 106.00% 108.99% 50.02% -15.98%
Invested Capital Growth
16.23% 20.69% 17.77% 16.58% 4.14% 4.46% 4.53% 2.88% 1.11% 13.67% 19.83%
Revenue Q/Q Growth
-14.28% 1.54% 2.51% 12.29% -11.44% 0.80% 8.09% 5.63% -13.72% 5.25% 5.50%
EBITDA Q/Q Growth
-64.87% -0.17% -0.58% 14.87% -24.23% -4.46% 13.74% 7.63% -26.94% 11.11% 12.49%
EBIT Q/Q Growth
-93.93% -4.27% -2.29% 16.57% -30.53% -5.21% 14.85% 10.58% -32.08% 13.98% 16.19%
NOPAT Q/Q Growth
-95.22% -2.68% 6.02% 5.30% -30.93% -7.27% 15.11% 15.54% -33.34% 14.65% 14.99%
Net Income Q/Q Growth
-139.99% -6.48% 1.53% 8.64% -35.89% -6.76% 14.87% 16.70% -37.20% 15.29% 16.96%
EPS Q/Q Growth
-140.74% -4.93% 0.71% 10.16% -35.03% -5.74% 15.47% 18.30% -36.51% 16.43% 18.29%
Operating Cash Flow Q/Q Growth
-18.56% 603.95% -111.23% 95.84% -11.70% 1,676.74% -96.75% 52.77% 24.99% 2,536.16% -102.21%
Free Cash Flow Firm Q/Q Growth
9.84% -20.32% -17.38% -916.88% -261.77% -264.50% -108.69% -49.71% 131.83% 42.28% 35.10%
Invested Capital Q/Q Growth
-4.27% 2.48% 8.65% 9.04% -0.59% 0.00% 7.55% -2.59% -0.28% 0.07% 5.85%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
31.18% 31.35% 31.18% 31.93% 32.96% 32.28% 31.96% 32.55% 32.58% 32.46% 31.98%
EBITDA Margin
3.86% 9.43% 9.59% 9.89% 9.66% 11.29% 11.92% 11.32% 11.11% 13.12% 12.43%
Operating Margin
0.38% 6.45% 6.79% 7.08% 6.85% 8.78% 9.35% 8.73% 8.38% 10.71% 9.90%
EBIT Margin
0.46% 6.54% 6.93% 7.27% 7.01% 8.93% 9.50% 8.94% 8.54% 10.85% 10.02%
Profit (Net Income) Margin
-1.70% 3.64% 3.95% 3.99% 4.12% 5.70% 6.16% 5.80% 5.25% 7.21% 6.58%
Tax Burden Percent
124.24% 73.92% 73.21% 67.88% 74.82% 74.85% 76.46% 76.84% 73.22% 74.13% 73.64%
Interest Burden Percent
-295.22% 75.35% 77.88% 80.83% 78.69% 85.23% 84.83% 84.40% 83.93% 89.66% 89.23%
Effective Tax Rate
0.00% 26.08% 26.79% 32.12% 25.18% 25.15% 23.54% 23.16% 26.78% 25.87% 26.36%
Return on Invested Capital (ROIC)
0.58% 10.16% 10.65% 11.06% 11.95% 15.18% 16.54% 16.42% 14.46% 19.44% 17.32%
ROIC Less NNEP Spread (ROIC-NNEP)
-1.58% 8.78% 9.39% 9.93% 10.67% 13.99% 15.25% 15.24% 13.49% 18.46% 16.42%
Return on Net Nonoperating Assets (RNNOA)
-1.29% 7.40% 7.81% 7.44% 7.97% 11.42% 13.17% 13.13% 13.75% 18.50% 17.53%
Return on Equity (ROE)
-0.70% 17.56% 18.46% 18.50% 19.92% 26.60% 29.71% 29.56% 28.20% 37.94% 34.85%
Cash Return on Invested Capital (CROIC)
-7.15% -8.28% -4.80% -1.65% 10.90% 11.01% 11.82% 14.42% 15.51% 4.56% -1.63%
Operating Return on Assets (OROA)
0.73% 9.96% 10.68% 11.39% 11.62% 14.62% 15.69% 14.95% 14.36% 18.70% 16.88%
Return on Assets (ROA)
-2.69% 5.55% 6.09% 6.25% 6.84% 9.33% 10.18% 9.70% 8.82% 12.43% 11.09%
Return on Common Equity (ROCE)
-0.70% 17.56% 18.46% 18.50% 19.92% 26.60% 29.71% 29.56% 28.20% 37.94% 34.85%
Return on Equity Simple (ROE_SIMPLE)
10.46% 14.91% 16.77% 0.00% 20.81% 22.40% 24.38% 0.00% 27.13% 27.92% 26.48%
Net Operating Profit after Tax (NOPAT)
3.35 70 72 68 65 93 101 88 76 114 99
NOPAT Margin
0.27% 4.77% 4.97% 4.81% 5.13% 6.57% 7.15% 6.71% 6.13% 7.94% 7.29%
Net Nonoperating Expense Percent (NNEP)
2.16% 1.38% 1.26% 1.13% 1.27% 1.19% 1.29% 1.18% 0.96% 0.98% 0.90%
Return On Investment Capital (ROIC_SIMPLE)
0.12% - - - 2.63% - - - - - -
Cost of Revenue to Revenue
68.82% 68.65% 68.82% 68.07% 67.04% 67.72% 68.04% 67.45% 67.42% 67.54% 68.02%
SG&A Expenses to Revenue
24.65% 22.04% 21.76% 22.33% 23.50% 21.18% 20.35% 21.45% 21.66% 19.50% 19.69%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
30.80% 24.91% 24.38% 24.85% 26.11% 23.49% 22.62% 23.82% 24.20% 21.75% 22.08%
Earnings before Interest and Taxes (EBIT)
5.84 96 100 103 88 127 134 117 105 155 136
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
49 139 139 140 122 160 168 148 137 188 169
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.35 2.40 2.60 2.52 2.36 1.73 2.22 1.88 2.01 1.69 1.99
Price to Tangible Book Value (P/TBV)
0.00 0.00 145.29 35.41 10.70 9.06 13.42 13.76 18.57 24.28 908.94
Price to Revenue (P/Rev)
0.59 0.63 0.69 0.67 0.62 0.44 0.56 0.45 0.46 0.38 0.46
Price to Earnings (P/E)
22.46 16.12 15.48 13.35 11.35 7.70 9.10 7.20 7.39 6.06 7.50
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
4.45% 6.20% 6.46% 7.49% 8.81% 12.98% 10.99% 13.89% 13.52% 16.51% 13.33%
Enterprise Value to Invested Capital (EV/IC)
1.69 1.72 1.84 1.86 1.82 1.42 1.69 1.51 1.55 1.36 1.49
Enterprise Value to Revenue (EV/Rev)
0.83 0.88 0.93 0.87 0.80 0.63 0.75 0.63 0.66 0.59 0.69
Enterprise Value to EBITDA (EV/EBITDA)
9.93 9.15 9.17 8.14 7.18 5.50 6.28 5.19 5.44 4.86 5.75
Enterprise Value to EBIT (EV/EBIT)
15.16 12.72 12.30 10.63 9.22 6.99 7.88 6.49 6.82 6.10 7.32
Enterprise Value to NOPAT (EV/NOPAT)
23.04 17.97 17.26 14.69 12.40 9.44 10.66 8.86 9.36 8.33 9.93
Enterprise Value to Operating Cash Flow (EV/OCF)
11.83 12.29 12.74 11.08 9.90 7.28 8.89 7.54 8.03 8.60 13.57
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 17.01 13.18 14.66 10.61 10.02 31.71 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.01 1.01 0.94 0.88 0.73 0.78 0.81 0.86 0.99 1.03 1.09
Long-Term Debt to Equity
0.97 0.97 0.90 0.84 0.69 0.75 0.77 0.82 0.95 0.99 1.05
Financial Leverage
0.82 0.84 0.83 0.75 0.75 0.82 0.86 0.86 1.02 1.00 1.07
Leverage Ratio
2.51 2.58 2.55 2.57 2.46 2.56 2.61 2.72 2.83 2.84 2.91
Compound Leverage Factor
-7.42 1.94 1.98 2.08 1.93 2.18 2.22 2.30 2.37 2.55 2.60
Debt to Total Capital
50.29% 50.21% 48.42% 46.72% 42.08% 43.89% 44.86% 46.29% 49.85% 50.63% 52.11%
Short-Term Debt to Total Capital
2.04% 1.86% 1.89% 1.86% 1.96% 1.95% 2.22% 2.28% 2.21% 1.99% 2.01%
Long-Term Debt to Total Capital
48.26% 48.35% 46.54% 44.86% 40.11% 41.94% 42.64% 44.01% 47.64% 48.64% 50.11%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
49.71% 49.79% 51.58% 53.28% 57.92% 56.11% 55.14% 53.71% 50.15% 49.37% 47.89%
Debt to EBITDA
3.03 2.75 2.46 2.17 1.72 1.75 1.72 1.71 1.90 1.91 2.10
Net Debt to EBITDA
2.90 2.59 2.37 1.89 1.58 1.63 1.59 1.46 1.61 1.72 1.92
Long-Term Debt to EBITDA
2.90 2.65 2.37 2.09 1.64 1.68 1.64 1.63 1.81 1.84 2.02
Debt to NOPAT
7.02 5.40 4.63 3.92 2.98 3.01 2.92 2.92 3.27 3.27 3.62
Net Debt to NOPAT
6.73 5.09 4.46 3.41 2.72 2.80 2.70 2.48 2.77 2.94 3.31
Long-Term Debt to NOPAT
6.74 5.20 4.45 3.76 2.84 2.88 2.77 2.78 3.12 3.14 3.48
Altman Z-Score
3.03 3.01 3.17 3.23 3.62 3.24 3.42 3.16 3.19 3.01 2.94
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.30 2.23 2.31 2.17 2.40 2.32 2.37 2.19 2.53 2.35 2.30
Quick Ratio
1.30 1.37 1.39 1.34 1.41 1.44 1.42 1.36 1.55 1.46 1.39
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-380 -421 -350 -298 -29 -8.11 -2.22 26 51 -160 -277
Operating Cash Flow to CapEx
852.68% 891.16% -295.68% 1,215.69% 1,024.15% 772.45% 52.94% 1,125.08% 1,239.63% 1,061.70% -41.26%
Free Cash Flow to Firm to Interest Expense
-16.47 -17.78 -15.76 -15.15 -1.56 -0.43 -0.11 1.41 3.00 -9.96 -18.89
Operating Cash Flow to Interest Expense
4.08 4.88 -1.03 10.37 5.55 6.30 0.33 11.26 7.91 6.68 -0.30
Operating Cash Flow Less CapEx to Interest Expense
3.60 4.33 -1.38 9.52 5.01 5.49 -0.29 10.26 7.27 6.05 -1.03
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.58 1.52 1.54 1.57 1.66 1.64 1.65 1.67 1.68 1.72 1.69
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
6.49 6.61 6.33 6.45 6.23 6.40 6.27 6.40 6.14 6.30 6.42
Fixed Asset Turnover
11.74 11.93 0.00 12.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
11.74 9.71 9.75 9.35 11.43 9.91 10.17 9.68 11.84 9.91 9.72
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
56.23 55.24 57.69 56.62 58.55 57.05 58.23 57.05 59.42 57.97 56.85
Days Payable Outstanding (DPO)
31.09 37.59 37.44 39.04 31.93 36.85 35.88 37.70 30.82 36.85 37.57
Cash Conversion Cycle (CCC)
25.14 17.64 20.26 17.58 26.62 20.21 22.35 19.35 28.60 21.12 19.28
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,745 2,867 2,798 2,575 2,361 2,375 2,375 2,209 2,268 2,274 2,272
Invested Capital Turnover
2.19 2.13 2.14 2.30 2.33 2.31 2.31 2.45 2.36 2.45 2.38
Increase / (Decrease) in Invested Capital
383 491 422 366 94 102 103 62 25 273 376
Enterprise Value (EV)
4,625 4,929 5,143 4,800 4,293 3,373 4,025 3,332 3,506 3,092 3,396
Market Capitalization
3,274 3,531 3,816 3,685 3,351 2,374 3,005 2,398 2,469 2,002 2,263
Book Value per Share
$35.90 $37.40 $37.08 $36.67 $35.64 $33.89 $33.23 $30.86 $29.57 $27.92 $26.71
Tangible Book Value per Share
($0.64) ($0.75) $0.66 $2.61 $7.87 $6.45 $5.49 $4.22 $3.19 $1.94 $0.06
Total Capital
2,804 2,951 2,851 2,741 2,450 2,452 2,457 2,373 2,454 2,398 2,379
Total Debt
1,410 1,481 1,380 1,281 1,031 1,076 1,102 1,099 1,223 1,214 1,240
Total Long-Term Debt
1,353 1,427 1,327 1,230 983 1,028 1,048 1,045 1,169 1,167 1,192
Net Debt
1,351 1,398 1,327 1,114 942 1,000 1,021 934 1,037 1,090 1,133
Capital Expenditures (CapEx)
11 13 7.76 17 10 15 13 18 11 10 11
Debt-free, Cash-free Net Working Capital (DFCFNWC)
841 893 926 767 836 852 860 733 816 839 804
Debt-free Net Working Capital (DFNWC)
900 977 979 933 925 929 941 897 1,002 964 911
Net Working Capital (NWC)
843 922 925 882 877 881 887 843 948 916 863
Net Nonoperating Expense (NNE)
25 17 15 12 13 12 14 12 11 10 9.64
Net Nonoperating Obligations (NNO)
1,351 1,398 1,327 1,114 942 1,000 1,021 934 1,037 1,090 1,133
Total Depreciation and Amortization (D&A)
43 43 38 37 33 34 34 31 32 33 33
Debt-free, Cash-free Net Working Capital to Revenue
15.04% 15.97% 16.71% 13.94% 15.51% 15.88% 15.99% 13.75% 15.35% 16.04% 16.24%
Debt-free Net Working Capital to Revenue
16.10% 17.47% 17.67% 16.96% 17.15% 17.30% 17.50% 16.84% 18.86% 18.41% 18.40%
Net Working Capital to Revenue
15.08% 16.49% 16.70% 16.04% 16.25% 16.41% 16.49% 15.82% 17.84% 17.50% 17.43%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.55) $1.37 $1.45 $1.43 $1.30 $2.00 $2.13 $1.85 $1.56 $2.44 $2.10
Adjusted Weighted Average Basic Shares Outstanding
38.71M 39.13M 39.54M 40.23M 39.86M 40.47M 40.75M 41.90M 41.58M 42.23M 42.55M
Adjusted Diluted Earnings per Share
($0.55) $1.35 $1.42 $1.41 $1.28 $1.97 $2.09 $1.81 $1.53 $2.41 $2.07
Adjusted Weighted Average Diluted Shares Outstanding
38.71M 39.70M 40.23M 40.91M 40.51M 41.09M 41.48M 42.59M 42.23M 42.89M 43.32M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
38.39M 38.82M 39.29M 39.65M 39.83M 39.82M 40.59M 40.77M 41.31M 41.62M 42.41M
Normalized Net Operating Profit after Tax (NOPAT)
33 70 72 68 65 93 101 88 76 114 99
Normalized NOPAT Margin
2.62% 4.77% 4.97% 4.81% 5.13% 6.57% 7.15% 6.71% 6.13% 7.94% 7.29%
Pre Tax Income Margin
-1.37% 4.92% 5.40% 5.88% 5.51% 7.61% 8.06% 7.54% 7.17% 9.72% 8.94%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.25 4.06 4.52 5.22 4.69 6.77 6.59 6.41 6.22 9.67 9.29
NOPAT to Interest Expense
0.15 2.96 3.24 3.45 3.43 4.98 4.96 4.81 4.47 7.08 6.76
EBIT Less CapEx to Interest Expense
-0.23 3.51 4.17 4.36 4.15 5.96 5.97 5.41 5.58 9.04 8.56
NOPAT Less CapEx to Interest Expense
-0.33 2.41 2.89 2.60 2.89 4.17 4.34 3.81 3.83 6.45 6.03
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
106.37% 64.06% 53.66% 42.18% 43.45% 44.32% 35.65% 33.27% 30.07% 21.77% 18.37%

Frequently Asked Questions About GMS's Financials

When does GMS's fiscal year end?

According to the most recent income statement we have on file, GMS's financial year ends in April. Their financial year 2024 ended on April 30, 2024.

How has GMS's net income changed over the last 9 years?

GMS's net income appears to be on an upward trend, with a most recent value of $276.08 million in 2024, falling from -$11.70 million in 2015. The previous period was $332.99 million in 2023. View GMS's forecast to see where analysts expect GMS to go next.

What is GMS's operating income?
GMS's total operating income in 2024 was $442.84 million, based on the following breakdown:
  • Total Gross Profit: $1.78 billion
  • Total Operating Expenses: $1.33 billion
How has GMS revenue changed over the last 9 years?

Over the last 9 years, GMS's total revenue changed from $1.57 billion in 2015 to $5.50 billion in 2024, a change of 250.4%.

How much debt does GMS have?

GMS's total liabilities were at $2.30 billion at the end of 2024, a 15.4% increase from 2023, and a 147.3% increase since 2016.

How much cash does GMS have?

In the past 8 years, GMS's cash and equivalents has ranged from $14.56 million in 2017 to $210.91 million in 2020, and is currently $166.15 million as of their latest financial filing in 2024.

How has GMS's book value per share changed over the last 9 years?

Over the last 9 years, GMS's book value per share changed from 0.00 in 2015 to 36.67 in 2024, a change of 3,666.6%.



This page (NYSE:GMS) was last updated on 5/27/2025 by MarketBeat.com Staff
From Our Partners