GRBK
Green Brick Partners Inc.
$66.69
+$0.36(+0.54%)
57
Overall
80
Value
36
Tech
57
Quality
Market Cap
$2.74B
Volume
46.60K
52W Range
$56.85 - $80.97
Target Price
$70.00
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $380.3M | $458.3M | $623.6M | $791.7M | $976.0M | $1.4B | $1.8B | $1.8B | $2.1B | $2.1B | ||
| Total Revenue | $380.3M | $458.3M | $623.6M | $791.7M | $976.0M | $1.4B | $1.8B | $1.8B | $2.1B | $2.1B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-303.2M | $-359.2M | $-469.4M | $622.6M | $741.4M | $1.0B | $1.2B | $1.2B | $1.4B | $1.5B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $87.8M | $118.5M | $154.2M | $169.1M | $234.6M | $362.1M | $523.0M | $548.2M | $703.5M | $640.8M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $322.1M | $39.1M | $81.2M | $97.8M | $112.1M | $134.3M | $163.9M | $193.0M | $226.6M | $231.4M | ||
| Research & Development | -- | -- | $5.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Research Expense | -- | -- | $5.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Selling, General & Administrative | $16.8M | $39.0M | $81.1M | $97.8M | $112.1M | $134.3M | $163.9M | $193.0M | $226.6M | $231.4M | ||
| Selling & Marketing Expenses | $16.8M | $39.0M | $80.7M | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $10.5M | -- | $412.0K | $97.8M | $112.1M | $134.3M | $163.9M | $193.0M | $226.6M | $231.4M | ||
| Promotion & Advertising | $283.5M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Salaries & Wages | $305.3M | $63.1K | $44.2K | $-500.0K | $-400.0K | $-600.0K | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-300.0K | $-2.7M | $-2.7M | $2.9M | $3.6M | $2.7M | $2.3M | $3.5M | $4.8M | -- | ||
| Depreciation & Amortization | $-300.0K | $-2.7M | $-2.7M | $544.0K | $3.6M | $2.7M | -- | -- | -- | -- | ||
| Amortization | -- | -- | -- | $680.0K | $680.0K | $680.0K | $680.0K | $680.0K | $680.0K | -- | ||
| Other Operating Expenses | $-249.0K | $-249.0K | -- | $1.3M | $1.3M | $1.4M | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $58.2M | $60.0M | $73.0M | $71.3M | $122.5M | $227.8M | $359.1M | $355.2M | $477.0M | $409.4M | ||
| EBITDA | $50.8M | $64.6M | $84.6M | $87.4M | $126.1M | $259.7M | $398.8M | $394.9M | $516.8M | $443.3M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Other Income/Expense | $-2.8M | $-6.7M | $-9.3M | $-13.0M | $-20.3M | $-29.2M | $37.4M | $-36.1M | $-34.9M | $-28.7M | ||
| Other Special Charges | $2.8M | $1.5M | $2.6M | $8.1M | $4.1M | $9.5M | $11.8M | $19.4M | $29.8M | $27.7M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | $981.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-10.5M | $-438.0K | $-981.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Impairment of Capital Assets | -- | $-96.3K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $50.6M | $64.2M | $81.7M | $84.3M | $122.5M | $257.0M | $396.5M | $391.3M | $511.9M | $438.2M | ||
| Pre-Tax Income | $50.6M | $64.2M | $81.7M | $84.3M | $142.8M | $257.0M | $396.5M | $391.3M | $511.9M | $438.2M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $15.4M | $39.0M | $17.1M | $20.0M | $25.0M | $52.6M | $82.5M | $84.6M | $94.7M | $94.7M | ||
| NET INCOME | ||||||||||||
| Net Income | $23.8M | $-4.5M | $92.4M | $58.7M | $113.7M | $190.2M | $291.9M | $284.6M | $381.6M | $313.2M | ||
| Net Income (Continuing Operations) | $23.8M | $-4.5M | $92.4M | $58.7M | $113.7M | $204.4M | $314.0M | $306.7M | $417.2M | $343.5M | ||
| Net Income (Discontinued Operations) | $23.8M | $-4.5M | $92.4M | $58.7M | $113.7M | $190.2M | $291.9M | $284.6M | $381.6M | $313.2M | ||
| Net Income (Common Stockholders) | $23.8M | $-4.5M | $92.4M | $58.7M | $113.7M | $190.1M | $289.0M | $284.6M | $381.6M | $313.2M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $433.8M | ||
| TOTALS | ||||||||||||
| Total Expenses | $18.9M | $-320.1M | $-388.3M | $720.4M | $853.6M | $1.2B | $1.4B | $1.4B | $1.6B | $1.7B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $48.9M | $49.6M | $50.7M | $50.5M | $50.6M | $50.7M | $47.6M | $45.4M | $44.5M | $43.8M | ||
| Average Shares Outstanding (Diluted) | $48.9M | $49.7M | $50.8M | $50.6M | $50.8M | $51.1M | $48.0M | $45.9M | $44.8M | $43.9M | ||
| Shares Outstanding | $49.0M | $50.6M | $50.6M | $50.5M | $50.7M | $50.8M | $46.0M | $45.0M | $44.5M | $43.1M | ||
| Basic EPS | $0.49 | $0.30 | $1.02 | $1.16 | $2.25 | $3.75 | $6.07 | $6.2 | $8.51 | $7.09 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $1.16 | $2.25 | $3.75 | $6.07 | $6.2 | $8.51 | $7.09 | ||
| Diluted EPS | $0.49 | $0.30 | $1.02 | $1.16 | $2.24 | $3.72 | $6.02 | $6.14 | $8.45 | $7.07 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $1.16 | $2.24 | $3.72 | $6.02 | $6.14 | $8.45 | $7.07 | ||
| OTHER METRICS | ||||||||||||
| Accretion On Preferred Stock | -- | -- | -- | $-2.1M | -- | $-5.8M | -- | -- | -- | -- | ||
| Accrued Preferred Stock Dividends | -- | -- | -- | -- | -- | $-71.0K | -- | -- | -- | -- | ||
| Acquired In Process Rn D Income | -- | $1.9M | $404.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | -- | $2.7M | $7.3M | $9.8M | $16.7M | $19.7M | $25.6M | $16.7M | $5.1M | $1.0M | ||
| Earnings From Equity Interest Net Of Tax | -- | $2.7M | $7.3M | $9.8M | $16.7M | $19.7M | $25.6M | $16.7M | $5.1M | $1.0M | ||
| Excise Taxes | -- | -- | -- | $3.6M | -- | -- | -- | -- | -- | -- | ||
| Insurance And Claims | -- | -- | $412.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Loss And Loss Adjustment Expected Incurred | -- | $13.9M | $981.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Marketing Expense | -- | $342.1M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-11.4M | $-31.4M | $28.0M | $-5.6M | $-4.1M | $-14.2M | $-22.1M | $-22.0M | $-35.6M | $-30.3M | ||
| Other Gand A | $10.5M | -- | $412.0K | $97.8M | $112.1M | $134.3M | $163.9M | $193.0M | $226.6M | $231.4M | ||
| Other Impairment Of Capital Assets | -- | -- | $-100.0K | $100.0K | -- | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | -- | -- | -- | $-2.1M | -- | $-5.9M | $-5.6M | $-5.0M | $-6.0M | -- | ||
| Realized Capital Gain | -- | -- | $1.1M | $236.0K | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $10.5M | -- | $-900.0K | $1.2M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $16.8M | $39.0M | $80.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Off | -- | $438.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | $10.5M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | $981.0K | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | GRBK | $66.69 | +0.5% | 46.60K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Green Brick Partners Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW