| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| SNALSnail, Inc. Class A Common Stock | 7.02M | 0.78 | 15.66 | 38.69% | -56.76% | 52.57% | 1.73 | |
| GMHSGamehaus Holdings Inc. | 38.73M | 1.02 | 13.26 | -18.72% | 5.15% | 21.38% | 0.02 | |
| GDEVGDEV Inc. | 300.63M | 16.58 | 12.02 | -9.39% | 12.72% | 9.34% | ||
| GCLWWGCL Global Holdings Ltd Warrants | 742.5K | 0.05 | -0.25 | 45.66% | 3.93% | -9.62% | 0.36 | |
| GCLGCL Global Holdings Ltd Ordinary Shares | 127.48M | 1.04 | -5.78 | 3.93% | -9.62% | 0.36 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Sales/Revenue | 93.81M | 260.89M | 434.09M | 479.69M | 464.55M | 420.93M |
| Revenue Growth % | - | 1.78% | 0.66% | 0.11% | -0.03% | -0.09% |
| Cost of Goods Sold | 44.49M | 92.55M | 136.17M | 173.66M | 160.69M | 142.02M |
| COGS % of Revenue | 0.47% | 0.35% | 0.31% | 0.36% | 0.35% | 0.34% |
| Gross Profit | 49.32M | 168.34M | 297.92M | 302.71M | 303.86M | 278.92M |
| Gross Margin % | 0.53% | 0.65% | 0.69% | 0.63% | 0.65% | 0.66% |
| Gross Profit Growth % | - | 2.41% | 0.77% | 0.02% | 0% | -0.08% |
| Operating Expenses | 85.08M | 170.01M | 421.18M | 283.86M | 265.5M | 238.42M |
| OpEx % of Revenue | 0.91% | 0.65% | 0.97% | 0.59% | 0.57% | 0.57% |
| Selling, General & Admin | 84.79M | 169.44M | 293.2M | 183.28M | 250.15M | 233.56M |
| SG&A % of Revenue | 0.9% | 0.65% | 0.68% | 0.38% | 0.54% | 0.55% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - |
| Other Operating Expenses | 286K | 561K | 127.98M | 100.58M | 15.35M | 4.85M |
| Operating Income | -35.76M | -1.67M | -123.26M | 18.85M | 38.36M | 40.5M |
| Operating Margin % | -0.38% | -0.01% | -0.28% | 0.04% | 0.08% | 0.1% |
| Operating Income Growth % | - | 0.95% | -72.94% | 1.15% | 1.04% | 0.06% |
| EBITDA | -35.47M | -1.11M | -120.72M | 25.75M | 44.64M | 46.68M |
| EBITDA Margin % | -0.38% | -0% | -0.28% | 0.05% | 0.1% | 0.11% |
| EBITDA Growth % | - | 0.97% | -108.15% | 1.21% | 0.73% | 0.05% |
| D&A (Non-Cash Add-back) | 286K | 561K | 2.54M | 6.9M | 6.28M | 6.18M |
| EBIT | -35.76M | 111K | -116.23M | 12.24M | 50.18M | 30.47M |
| Net Interest Income | -84K | 1.78M | -91K | 572K | 3.61M | 1.92M |
| Interest Income | 84K | 1.78M | 0 | 1.64M | 4.02M | 2.34M |
| Interest Expense | 168K | 0 | 91K | 1.07M | 408K | 429K |
| Other Income/Expense | 240K | 1.78M | 6.94M | -7.68M | 11.63M | -10.45M |
| Pretax Income | -35.52M | 111K | -116.32M | 11.17M | 49.99M | 30.04M |
| Pretax Margin % | -0.38% | 0% | -0.27% | 0.02% | 0.11% | 0.07% |
| Income Tax | 7K | 862K | 1.13M | 3.76M | 3.88M | 4.51M |
| Effective Tax Rate % | 1% | -6.77% | 1.01% | 0.65% | 0.92% | 0.85% |
| Net Income | -35.53M | -751K | -117.44M | 7.3M | 46.12M | 25.53M |
| Net Margin % | -0.38% | -0% | -0.27% | 0.02% | 0.1% | 0.06% |
| Net Income Growth % | - | 0.98% | -155.38% | 1.06% | 5.31% | -0.45% |
| Net Income (Continuing) | -35.53M | -751K | -117.44M | 7.41M | 46.12M | 25.53M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 44K | 0 | 0 | 0 |
| EPS (Diluted) | -1.81 | -0.04 | -6.40 | 0.37 | 2.30 | 1.38 |
| EPS Growth % | - | 0.98% | -149.59% | 1.06% | 5.22% | -0.4% |
| EPS (Basic) | -1.81 | -0.04 | -6.40 | 0.37 | 2.34 | 1.40 |
| Diluted Shares Outstanding | 19.65M | 17.66M | 18.35M | 19.8M | 20.03M | 18.44M |
| Basic Shares Outstanding | 19.65M | 17.66M | 18.35M | 19.8M | 20.05M | 18.2M |
| Dividend Payout Ratio | - | - | - | - | - | - |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Total Current Assets | 42.88M | 120.68M | 191.15M | 188.87M | 213.88M | 179.6M |
| Cash & Short-Term Investments | 18.48M | 84.56M | 142.8M | 137.14M | 156.03M | 134.81M |
| Cash Only | 17.57M | 84.56M | 142.8M | 86.77M | 71.8M | 111.05M |
| Short-Term Investments | 910K | 0 | 0 | 50.37M | 84.24M | 23.76M |
| Accounts Receivable | 23.77M | 30.94M | 42.75M | 42.9M | 48.8M | 38.08M |
| Days Sales Outstanding | 92.47 | 43.28 | 35.95 | 32.64 | 38.34 | 33.02 |
| Inventory | 0 | 0 | 0 | 6.31M | 3.25M | 0 |
| Days Inventory Outstanding | - | - | - | 13.27 | 7.38 | - |
| Other Current Assets | 633K | 2.04M | 2.46M | -814K | 2.44M | 2.23M |
| Total Non-Current Assets | 37.59M | 90.88M | 121.83M | 133.18M | 106.68M | 92.6M |
| Property, Plant & Equipment | 133K | 1.22M | 3.4M | 2.25M | 4.07M | 2.91M |
| Fixed Asset Turnover | 705.35x | 214.73x | 127.60x | 213.38x | 114.25x | 144.60x |
| Goodwill | 0 | 0 | 1.5M | 1.84M | 1.84M | 1.84M |
| Intangible Assets | 336K | 76K | 266K | 12.98M | 8.48M | 4.42M |
| Long-Term Investments | 0 | 0 | 0 | 17.9M | 18.07M | 16.11M |
| Other Non-Current Assets | 37.12M | 89.59M | 116.64M | 98.11M | 74.1M | 67.22M |
| Total Assets | 80.47M | 211.55M | 312.98M | 322.04M | 320.55M | 272.2M |
| Asset Turnover | 1.17x | 1.23x | 1.39x | 1.49x | 1.45x | 1.55x |
| Asset Growth % | - | 1.63% | 0.48% | 0.03% | -0% | -0.15% |
| Total Current Liabilities | 106.02M | 233.42M | 322.82M | 332.4M | 302.76M | 263.45M |
| Accounts Payable | 13.01M | 9.79M | 16.19M | 22.3M | 21.71M | 12.95M |
| Days Payables Outstanding | 106.7 | 38.62 | 43.4 | 46.86 | 49.31 | 33.27 |
| Short-Term Debt | 3.98M | 49K | 831K | 0 | 0 | 0 |
| Deferred Revenue (Current) | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Liabilities | 86.68M | 7.15M | 8.44M | 10.84M | 41.82M | 18.49M |
| Current Ratio | 0.40x | 0.52x | 0.59x | 0.57x | 0.71x | 0.68x |
| Quick Ratio | 0.40x | 0.52x | 0.59x | 0.55x | 0.70x | 0.68x |
| Cash Conversion Cycle | - | - | - | -0.95 | -3.59 | - |
| Total Non-Current Liabilities | 23.02M | 80.04M | 151.21M | 138.42M | 117.61M | 110.27M |
| Long-Term Debt | 45K | 0 | 0 | -40.51M | 0 | 0 |
| Capital Lease Obligations | 21K | 818K | 1.1M | 444K | 983K | 18K |
| Deferred Tax Liabilities | 0 | -79.22M | 0 | 40.51M | 0 | 0 |
| Other Non-Current Liabilities | 22.95M | 79.22M | 22.03M | 41.09M | 1.28M | 365K |
| Total Liabilities | 129.03M | 313.46M | 474.03M | 470.82M | 420.37M | 373.73M |
| Total Debt | 4.1M | 1.16M | 1.93M | 1.19M | 2.44M | 1.3M |
| Net Debt | -13.47M | -83.4M | -140.87M | -85.59M | -69.36M | -109.75M |
| Debt / Equity | - | - | - | - | - | - |
| Debt / EBITDA | - | - | - | 0.05x | 0.05x | 0.03x |
| Net Debt / EBITDA | - | - | - | -3.32x | -1.55x | -2.35x |
| Interest Coverage | -212.85x | - | -1354.46x | 17.66x | 94.02x | 94.40x |
| Total Equity | -48.57M | -101.91M | -161.05M | -148.78M | -99.81M | -101.53M |
| Equity Growth % | - | -1.1% | -0.58% | 0.08% | 0.33% | -0.02% |
| Book Value per Share | -2.47 | -5.77 | -8.78 | -7.52 | -4.98 | -5.51 |
| Total Shareholders' Equity | -48.57M | -101.91M | -161.09M | -148.78M | -99.81M | -101.53M |
| Common Stock | 27K | 27K | 0 | 0 | 0 | 0 |
| Retained Earnings | -56.7M | -114.02M | -327.5M | -320.19M | -274.08M | -248.54M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | -33.1M |
| Accumulated OCI | 8.11M | 12.08M | 140.53M | 3.49M | 148.74M | 5.89M |
| Minority Interest | 0 | 0 | 44K | 0 | 0 | 0 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Cash from Operations | 14.95M | 120.62M | 105.52M | 116.08M | 17.95M | 28.52M |
| Operating CF Margin % | 0.16% | 0.46% | 0.24% | 0.24% | 0.04% | 0.07% |
| Operating CF Growth % | - | 7.07% | -0.13% | 0.1% | -0.85% | 0.59% |
| Net Income | -35.53M | -751K | -117.44M | 7.41M | 46.12M | 25.53M |
| Depreciation & Amortization | 286K | 561K | 2.54M | 6.9M | 6.28M | 6.18M |
| Stock-Based Compensation | 6.46M | 2.28M | 3.76M | 3.75M | 2.03M | 1.28M |
| Deferred Taxes | 7K | 862K | 1.13M | 3.76M | 3.88M | 4.51M |
| Other Non-Cash Items | -527K | -5.91M | 117.66M | 104.87M | -7.61M | 5.46M |
| Working Capital Changes | 44.25M | 123.59M | 97.87M | -10.61M | -32.74M | -14.43M |
| Change in Receivables | -20.44M | -7.49M | -12.68M | -4.5M | -9.88M | 6.01M |
| Change in Inventory | 0 | 8.55M | 3.08M | 2.22M | 0 | 0 |
| Change in Payables | 0 | -1.06M | 9.6M | 2.28M | -632K | -10.39M |
| Cash from Investing | -345K | 361K | -2.72M | -171.78M | -32.46M | 55.9M |
| Capital Expenditures | -102K | -147K | -1.44M | -1.06M | -755K | -343K |
| CapEx % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Acquisitions | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - |
| Other Investing | -243K | 250.51M | -123K | -30.85M | 482K | 1.48M |
| Cash from Financing | -156K | -56.05M | -42.98M | -1.9M | -1.95M | -44.94M |
| Debt Issued (Net) | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - |
| Dividends Paid | -4.12M | -51.68M | -160.37M | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - |
| Other Financing | -85K | -43K | 119.57M | 109K | -56K | -10.23M |
| Net Change in Cash | - | - | - | - | - | - |
| Free Cash Flow | 14.85M | 120.48M | 104.08M | 115.02M | 17.2M | 28.09M |
| FCF Margin % | 0.16% | 0.46% | 0.24% | 0.24% | 0.04% | 0.07% |
| FCF Growth % | - | 7.11% | -0.14% | 0.11% | -0.85% | 0.63% |
| FCF per Share | 0.76 | 6.82 | 5.67 | 5.81 | 0.86 | 1.52 |
| FCF Conversion (FCF/Net Income) | -0.42x | -160.62x | -0.90x | 15.90x | 0.39x | 1.12x |
| Interest Paid | 85K | 43K | 90K | 115K | 56K | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Gross Margin | 52.57% | 64.52% | 68.63% | 63.1% | 65.41% | 66.26% |
| Net Margin | -37.87% | -0.29% | -27.05% | 1.52% | 9.93% | 6.07% |
| Interest Coverage | -212.85x | - | -1354.46x | 17.66x | 94.02x | 94.40x |
| FCF Conversion | -0.42x | -160.62x | -0.90x | 15.90x | 0.39x | 1.12x |
| Revenue Growth | - | 178.1% | 66.39% | 10.5% | -3.16% | -9.39% |
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| In-game purchases | 406.59M | 459.66M | 434.33M | 393.85M |
| In-game purchases Growth | - | 13.05% | -5.51% | -9.32% |
| Advertising | 27.5M | 20.03M | 30.22M | 27.02M |
| Advertising Growth | - | -27.17% | 50.90% | -10.61% |
| Licensing | - | - | - | 62K |
| Licensing Growth | - | - | - | - |
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| US | 136.57M | 160.31M | 163.82M | 143.03M |
| US Growth | - | 17.39% | 2.19% | -12.69% |
| Europe | 93.62M | 101.32M | 117.18M | 126.21M |
| Europe Growth | - | 8.22% | 15.66% | 7.70% |
| Asia | 106.4M | 124.32M | 111.12M | 91.87M |
| Asia Growth | - | 16.84% | -10.62% | -17.32% |
| Other | 39.71M | 93.73M | 72.42M | 59.82M |
| Other Growth | - | 136.07% | -22.73% | -17.40% |
GDEV Inc. (GDEV) has a price-to-earnings (P/E) ratio of 12.0x. This may indicate the stock is undervalued or faces growth challenges.
GDEV Inc. (GDEV) reported $412.0M in revenue for fiscal year 2024. This represents a 339% increase from $93.8M in 2019.
GDEV Inc. (GDEV) saw revenue decline by 9.4% over the past year.
Yes, GDEV Inc. (GDEV) is profitable, generating $52.4M in net income for fiscal year 2024 (6.1% net margin).
GDEV Inc. (GDEV) generated $15.6M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.