
Global Ship Lease (GSL) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
187.8M
Gross Profit
101.4M
54.02%
Operating Income
96.8M
51.57%
Net Income
123.4M
65.72%
EPS (Diluted)
$3.40
Balance Sheet Metrics
Total Assets
2.6B
Total Liabilities
1.0B
Shareholders Equity
1.6B
Debt to Equity
0.64
Cash Flow Metrics
Operating Cash Flow
128.6M
Free Cash Flow
33.6M
Revenue & Profitability Trend
Global Ship Lease Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 705.5M | 666.7M | 604.5M | 402.5M | 282.3M |
Cost of Goods Sold | 314.8M | 294.5M | 269.9M | 205.0M | 161.0M |
Gross Profit | 390.7M | 372.2M | 334.6M | 197.6M | 121.3M |
Gross Margin % | 55.4% | 55.8% | 55.4% | 49.1% | 43.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 17.1M | 18.2M | 18.5M | 13.2M | 8.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 17.1M | 18.2M | 18.5M | 13.2M | 8.4M |
Operating Income | 373.6M | 354.0M | 316.1M | 184.3M | 113.0M |
Operating Margin % | 53.0% | 53.1% | 52.3% | 45.8% | 40.0% |
Non-Operating Items | |||||
Interest Income | 16.7M | 9.8M | 2.5M | 449.0K | 956.0K |
Interest Expense | 40.7M | 44.8M | 75.3M | 69.2M | 65.4M |
Other Non-Operating Income | 4.0M | -14.0M | 49.6M | 56.0M | -6.9M |
Pre-tax Income | 353.6M | 304.9M | 292.9M | 171.6M | 41.6M |
Income Tax | 1.0K | 448.0K | -50.0K | 56.0K | 49.0K |
Effective Tax Rate % | 0.0% | 0.1% | -0.0% | 0.0% | 0.1% |
Net Income | 353.6M | 304.5M | 292.9M | 171.5M | 41.6M |
Net Margin % | 50.1% | 45.7% | 48.5% | 42.6% | 14.7% |
Key Metrics | |||||
EBITDA | 499.5M | 465.7M | 442.8M | 294.6M | 162.7M |
EPS (Basic) | $9.74 | $8.33 | $7.87 | $4.48 | $2.09 |
EPS (Diluted) | $9.67 | $8.33 | $7.87 | $4.48 | $2.09 |
Basic Shares Outstanding | 35316495 | 35405458 | 35990288 | 36464109 | 17991008 |
Diluted Shares Outstanding | 35316495 | 35405458 | 35990288 | 36464109 | 17991008 |
Income Statement Trend
Global Ship Lease Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 141.4M | 138.6M | 120.1M | 67.3M | 80.8M |
Short-term Investments | 26.2M | 14.0M | 8.6M | 7.9M | 0 |
Accounts Receivable | 12.5M | 4.7M | 3.7M | 3.2M | 2.5M |
Inventory | 18.9M | 15.8M | 12.2M | 11.4M | 6.3M |
Other Current Assets | 28.6M | 14.1M | 8.8M | 8.3M | 3.0M |
Total Current Assets | 301.2M | 295.7M | 237.0M | 143.4M | 98.6M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | - | 0 |
Intangible Assets | - | - | - | - | - |
Long-term Investments | 6.0M | 16.9M | 33.9M | 6.7M | 0 |
Other Non-Current Assets | 162.8M | 182.9M | 207.1M | 155.1M | 33.6M |
Total Non-Current Assets | 2.1B | 1.9B | 1.9B | 1.9B | 1.2B |
Total Assets | 2.4B | 2.2B | 2.1B | 2.0B | 1.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 12.3M | 14.9M | 19.1M | 7.9M | 9.4M |
Short-term Debt | 145.3M | 193.3M | 189.8M | 190.3M | 76.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 264.0M | 280.4M | 261.8M | 244.8M | 112.2M |
Non-Current Liabilities | |||||
Long-term Debt | 538.8M | 619.2M | 744.6M | 880.1M | 692.8M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 49.4M | 5.7M | 14.2M | 55.4M | 4.5M |
Total Non-Current Liabilities | 645.8M | 707.0M | 878.0M | 1.0B | 697.2M |
Total Liabilities | 909.8M | 987.4M | 1.1B | 1.3B | 809.4M |
Equity | |||||
Common Stock | 355.0K | 351.0K | 359.0K | 365.0K | 177.0K |
Retained Earnings | 773.8M | 488.1M | 246.4M | 13.5M | -121.8M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.5B | 1.2B | 966.5M | 712.6M | 464.7M |
Key Metrics | |||||
Total Debt | 684.1M | 812.4M | 934.4M | 1.1B | 769.5M |
Working Capital | 37.2M | 15.2M | -24.7M | -101.4M | -13.6M |
Balance Sheet Composition
Global Ship Lease Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 353.6M | 304.5M | 292.9M | 171.5M | 41.6M |
Depreciation & Amortization | 100.0M | 91.7M | 81.3M | 61.6M | 47.0M |
Stock-Based Compensation | 8.7M | 10.2M | 10.1M | 3.5M | 2.0M |
Working Capital Changes | -2.5M | -19.2M | -6.2M | 68.2M | -1.7M |
Operating Cash Flow | 420.4M | 346.5M | 333.0M | 255.7M | 95.7M |
Investing Activities | |||||
Capital Expenditures | -229.7M | -126.9M | -3.8M | -450.5M | -35.5M |
Acquisitions | - | - | - | 0 | 0 |
Investment Purchases | -12.2M | -5.4M | -650.0K | -7.9M | 0 |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -241.8M | -132.4M | -4.4M | -458.4M | -35.5M |
Financing Activities | |||||
Share Repurchases | -5.0M | -22.0M | -20.0M | -10.0M | -74.0K |
Dividends Paid | -68.0M | -62.8M | -60.0M | -36.2M | -4.0M |
Debt Issuance | 344.5M | 76.0M | 410.0M | 767.2M | 20.1M |
Debt Repayment | -477.4M | -202.3M | -563.6M | -507.5M | -200.6M |
Financing Cash Flow | -208.6M | -212.2M | -350.4M | 947.5M | -184.5M |
Free Cash Flow | 187.7M | 222.5M | 318.3M | -223.7M | 58.0M |
Net Change in Cash | -30.0M | 1.9M | -21.8M | 744.8M | -124.3M |
Cash Flow Trend
Global Ship Lease Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
2.87
Forward P/E
3.23
Price to Book
0.67
Price to Sales
1.50
PEG Ratio
3.23
Profitability Ratios
Profit Margin
53.75%
Operating Margin
54.04%
Return on Equity
26.40%
Return on Assets
10.06%
Financial Health
Current Ratio
2.01
Debt to Equity
46.35
Beta
1.19
Per Share Data
EPS (TTM)
$10.70
Book Value per Share
$46.14
Revenue per Share
$20.56
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
gsl | 1.1B | 2.87 | 0.67 | 26.40% | 53.75% | 46.35 |
Kirby | 5.4B | 18.28 | 1.65 | 9.13% | 9.26% | 0.38 |
Matson | 3.3B | 7.16 | 1.28 | 19.70% | 14.26% | 25.41 |
Zim Integrated | 2.0B | 0.84 | 0.49 | 72.44% | 26.52% | 148.29 |
Danaos | 1.7B | 3.80 | 0.47 | 13.38% | 44.62% | 21.19 |
Golden Ocean | 1.6B | 14.04 | 0.87 | 6.06% | 13.16% | 79.13 |
Financial data is updated regularly. All figures are in the company's reporting currency.