| 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 | 86.31M | 124.94M | 106.73M | 74.44M | 60.9M | 84.47M |
| Revenue Growth % | - | 0.45% | -0.15% | -0.3% | -0.18% | 0.39% |
| Cost of Goods Sold | 78.14M | 67.3M | 63.69M | 53.12M | 48.74M | 54.24M |
| COGS % of Revenue | 0.91% | 0.54% | 0.6% | 0.71% | 0.8% | 0.64% |
| Gross Profit | 8.17M | 57.64M | 43.05M | 21.32M | 12.16M | 30.23M |
| Gross Margin % | 0.09% | 0.46% | 0.4% | 0.29% | 0.2% | 0.36% |
| Gross Profit Growth % | - | 6.06% | -0.25% | -0.5% | -0.43% | 1.49% |
| Operating Expenses | 23.88M | 27.69M | 34.75M | 22.93M | 22.46M | 26.34M |
| OpEx % of Revenue | 0.28% | 0.22% | 0.33% | 0.31% | 0.37% | 0.31% |
| Selling, General & Admin | 20.96M | 24.02M | 16.67M | 19.43M | 17.4M | 14.39M |
| SG&A % of Revenue | 0.24% | 0.19% | 0.16% | 0.26% | 0.29% | 0.17% |
| Research & Development | 1.95M | 1.38M | 834.82K | 2.96M | 5.06M | 11.65M |
| R&D % of Revenue | 0.02% | 0.01% | 0.01% | 0.04% | 0.08% | 0.14% |
| Other Operating Expenses | 973.04K | 2.3M | 17.24M | 548.84K | 0 | 303.71K |
| Operating Income | -15.71M | 29.95M | 8.3M | -1.61M | -10.29M | 3.89M |
| Operating Margin % | -0.18% | 0.24% | 0.08% | -0.02% | -0.17% | 0.05% |
| Operating Income Growth % | - | 2.91% | -0.72% | -1.19% | -5.39% | 1.38% |
| EBITDA | 29.48M | 44.62M | 24.36M | 6.61M | -8.48M | 4.2M |
| EBITDA Margin % | 0.34% | 0.36% | 0.23% | 0.09% | -0.14% | 0.05% |
| EBITDA Growth % | - | 0.51% | -0.45% | -0.73% | -2.28% | 1.5% |
| D&A (Non-Cash Add-back) | 45.2M | 14.67M | 16.06M | 8.22M | 1.82M | 311.52K |
| EBIT | -16.19M | 37.13M | 10.12M | -526.73K | -9.96M | 3.18M |
| Net Interest Income | -978.7K | 439.64K | 1.26M | -141.97K | -1.4M | -460.35K |
| Interest Income | 548.75K | 1.01M | 1.68M | 783.54K | 131.85K | 262.68K |
| Interest Expense | 1.53M | 567.17K | 423.79K | 925.51K | 1.53M | 723.04K |
| Other Income/Expense | -2M | 6.61M | 1.39M | 158.17K | -1.2M | -1.43M |
| Pretax Income | -17.71M | 36.56M | 9.69M | -1.45M | -11.5M | 2.46M |
| Pretax Margin % | -0.21% | 0.29% | 0.09% | -0.02% | -0.19% | 0.03% |
| Income Tax | -2.5M | 6.81M | 1.78M | -2.45M | -2.4M | 632.12K |
| Effective Tax Rate % | 0.79% | 0.84% | 0.87% | -0.65% | 0.79% | 0.74% |
| Net Income | -13.94M | 30.69M | 8.47M | 947.81K | -9.09M | 1.83M |
| Net Margin % | -0.16% | 0.25% | 0.08% | 0.01% | -0.15% | 0.02% |
| Net Income Growth % | - | 3.2% | -0.72% | -0.89% | -10.59% | 1.2% |
| Net Income (Continuing) | -15.22M | 29.75M | 7.91M | 994.18K | -9.09M | 1.83M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | -5.02M | -5.54M | -5.49M | -5.5M | -5.5M |
| EPS (Diluted) | -0.38 | 0.83 | 0.23 | 0.03 | -0.25 | 0.05 |
| EPS Growth % | - | 3.18% | -0.72% | -0.89% | -10.69% | 1.2% |
| EPS (Basic) | -0.38 | 0.83 | 0.23 | 0.03 | -0.25 | 0.05 |
| Diluted Shares Outstanding | 36.91M | 36.91M | 36.91M | 36.8M | 36.66M | 36.79M |
| Basic Shares Outstanding | 36.91M | 36.91M | 36.91M | 36.8M | 36.66M | 36.79M |
| Dividend Payout Ratio | - | - | - | 8.65% | - | - |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Total Current Assets | 0 | 61.25M | 45.21M | 42.64M | 56.55M | 31.14M |
| Cash & Short-Term Investments | 0 | 27.59M | 11.66M | 13.87M | 15.2M | 7.3M |
| Cash Only | 0 | 27.59M | 10.16M | 13.87M | 15.2M | 7.3M |
| Short-Term Investments | 0 | 0 | 1.5M | 0 | 0 | 0 |
| Accounts Receivable | 23.78M | 22.66M | 20.88M | 18.2M | 25.24M | 12.81M |
| Days Sales Outstanding | 100.56 | 66.19 | 71.42 | 89.25 | 151.26 | 55.34 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - |
| Other Current Assets | 0 | 397.08K | 441.95K | 662.27K | 463.31K | 641.24K |
| Total Non-Current Assets | 0 | 62.36M | 34.88M | 30.14M | 34.31M | 31.05M |
| Property, Plant & Equipment | 0 | 13.11M | 10.78M | 8.72M | 7.12M | 5.66M |
| Fixed Asset Turnover | - | 9.53x | 9.90x | 8.54x | 8.55x | 14.93x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 35.9M | 9.32M | 1.66M | 271.72K | 973.91K |
| Long-Term Investments | 0 | 6.31M | 6.39M | 6.37M | 8.62M | 2.44M |
| Other Non-Current Assets | 0 | 2.01M | 199.92K | 5.78M | 8.05M | 11.17M |
| Total Assets | 0 | 123.62M | 80.09M | 72.77M | 90.86M | 62.19M |
| Asset Turnover | - | 1.01x | 1.33x | 1.02x | 0.67x | 1.36x |
| Asset Growth % | - | - | -0.35% | -0.09% | 0.25% | -0.32% |
| Total Current Liabilities | 0 | 65.31M | 53.5M | 51.58M | 71.31M | 36.18M |
| Accounts Payable | 0 | 29.24M | 27.61M | 29.37M | 35.2M | 20.04M |
| Days Payables Outstanding | - | 158.58 | 158.21 | 201.81 | 263.59 | 134.86 |
| Short-Term Debt | 0 | 11.45M | 11.38M | 15.87M | 13.45M | 7.17M |
| Deferred Revenue (Current) | 0 | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Liabilities | 0 | 6.21M | 3.5M | 2M | 3.41M | 5.03M |
| Current Ratio | - | 0.94x | 0.85x | 0.83x | 0.79x | 0.86x |
| Quick Ratio | - | 0.94x | 0.85x | 0.83x | 0.79x | 0.86x |
| Cash Conversion Cycle | - | - | - | - | - | - |
| Total Non-Current Liabilities | 0 | 23.97M | 16.54M | 11.83M | 16.74M | 21.84M |
| Long-Term Debt | 0 | 445K | 2.89M | 3.22M | 0 | 0 |
| Capital Lease Obligations | 0 | 6.06M | 4.38M | 2.93M | 1.43M | 57.98K |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 457.02K | 254.73K | 265.25K |
| Total Liabilities | 0 | 89.28M | 70.03M | 63.41M | 88.06M | 58.02M |
| Total Debt | 0 | 17.96M | 18.64M | 22.03M | 14.87M | 7.22M |
| Net Debt | 0 | -9.63M | 8.48M | 8.16M | -324.98K | -79.03K |
| Debt / Equity | - | 0.52x | 1.85x | 2.35x | 5.31x | 1.73x |
| Debt / EBITDA | - | 0.40x | 0.77x | 3.33x | - | 1.72x |
| Net Debt / EBITDA | - | -0.22x | 0.35x | 1.23x | - | -0.02x |
| Interest Coverage | -10.29x | 52.81x | 19.58x | -1.74x | -6.72x | 5.38x |
| Total Equity | 0 | 34.34M | 10.05M | 9.36M | 2.8M | 4.17M |
| Equity Growth % | - | - | -0.71% | -0.07% | -0.7% | 0.49% |
| Book Value per Share | - | 0.93 | 0.27 | 0.25 | 0.08 | 0.11 |
| Total Shareholders' Equity | 0 | 39.36M | 15.59M | 14.86M | 8.3M | 9.67M |
| Common Stock | 0 | 5K | 5K | 3.8K | 3.8K | 3.84K |
| Retained Earnings | 0 | 7.58M | 16.05M | -4.86M | -13.95M | -12.12M |
| Treasury Stock | 0 | 0 | 0 | -3.41M | -3.67M | -3.67M |
| Accumulated OCI | 0 | -62.38M | -94.62M | -307.2K | -254.38K | -279.46K |
| Minority Interest | 0 | -5.02M | -5.54M | -5.49M | -5.5M | -5.5M |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Cash from Operations | 55.21M | 48.49M | 15.85M | -3.36M | 465.87K | -1.57M |
| Operating CF Margin % | 0.64% | 0.39% | 0.15% | -0.05% | 0.01% | -0.02% |
| Operating CF Growth % | - | -0.12% | -0.67% | -1.21% | 1.14% | -4.36% |
| Net Income | -15.22M | 29.75M | 7.91M | 994.18K | -9.09M | 1.83M |
| Depreciation & Amortization | 45.2M | 14.67M | 16.06M | 8.22M | 1.82M | 311.52K |
| Stock-Based Compensation | 0 | 0 | 0 | 223.25K | 848.03K | 0 |
| Deferred Taxes | -2.51M | -957.52K | -3.16M | 588.48K | -2.64M | -569.6K |
| Other Non-Cash Items | 610.85K | -5.27M | 14.59M | -872.2K | 1.05M | 723.23K |
| Working Capital Changes | 27.13M | 10.29M | -19.55M | -12.51M | 8.49M | -3.86M |
| Change in Receivables | 7.97M | 1.12M | 1.95M | 2.58M | -15.12M | 18.98M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -1.95M | 2.14M | -1.63M | 1.16M | 6.17M | -15.18M |
| Cash from Investing | -31.98M | -18.14M | -35.85M | 1.21M | 0 | 0 |
| Capital Expenditures | -265.56K | -30.32K | -5M | -5.26K | 0 | 0 |
| CapEx % of Revenue | 0% | 0% | 0.05% | 0% | - | 0% |
| Acquisitions | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - |
| Other Investing | -31.72M | -32.11M | -30.85M | 1.22M | 0 | 0 |
| Cash from Financing | -30M | -7.56M | 2.63M | 4.84M | -3.44M | -6.49M |
| Debt Issued (Net) | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | -8.2M | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - |
| Other Financing | 0 | 0 | 0 | -1.05M | 2.55M | -262.91K |
| Net Change in Cash | - | - | - | - | - | - |
| Free Cash Flow | 49.82M | 48.46M | 10.85M | -3.36M | 465.87K | -1.57M |
| FCF Margin % | 0.58% | 0.39% | 0.1% | -0.05% | 0.01% | -0.02% |
| FCF Growth % | - | -0.03% | -0.78% | -1.31% | 1.14% | -4.36% |
| FCF per Share | 1.35 | 1.31 | 0.29 | -0.09 | 0.01 | -0.04 |
| FCF Conversion (FCF/Net Income) | -3.96x | 1.58x | 1.87x | -3.54x | -0.05x | -0.85x |
| Interest Paid | 1.56M | 534.35K | 405.25K | 788.06K | 934.52K | 0 |
| Taxes Paid | 1.62M | 9.4M | 6.58M | 888.3K | 248.39K | 0 |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | 89.36% | 38.15% | 9.76% | -149.38% | 52.57% |
| Return on Invested Capital (ROIC) | - | 76.09% | 28.79% | -6.7% | -77.2% | 88.85% |
| Gross Margin | 9.46% | 46.13% | 40.33% | 28.64% | 19.97% | 35.79% |
| Net Margin | -16.16% | 24.56% | 7.93% | 1.27% | -14.92% | 2.17% |
| Debt / Equity | - | 0.52x | 1.85x | 2.35x | 5.31x | 1.73x |
| Interest Coverage | -10.29x | 52.81x | 19.58x | -1.74x | -6.72x | 5.38x |
| FCF Conversion | -3.96x | 1.58x | 1.87x | -3.54x | -0.05x | -0.85x |
| Revenue Growth | - | 44.77% | -14.57% | -30.25% | -18.19% | 38.69% |
| 2022 | |
|---|---|
| Console | 32.38M |
| Console Growth | - |
| PC | 31.59M |
| PC Growth | - |
| Mobile | 9.51M |
| Mobile Growth | - |
| Manufactured Product, Other | 962.42K |
| Manufactured Product, Other Growth | - |
| 2022 | |
|---|---|
| UNITED STATES | 69.98M |
| UNITED STATES Growth | - |
| Non-US | 4.47M |
| Non-US Growth | - |
Snail, Inc. Class A Common Stock (SNAL) has a price-to-earnings (P/E) ratio of 15.7x. This is roughly in line with market averages.
Snail, Inc. Class A Common Stock (SNAL) reported $13.89B in revenue for fiscal year 2024. This represents a 15991% increase from $86.3M in 2019.
Snail, Inc. Class A Common Stock (SNAL) grew revenue by 38.7% over the past year. This is strong growth.
Snail, Inc. Class A Common Stock (SNAL) reported a net loss of $7.88B for fiscal year 2024.
Snail, Inc. Class A Common Stock (SNAL) has a return on equity (ROE) of 52.6%. This is excellent, indicating efficient use of shareholder capital.
Snail, Inc. Class A Common Stock (SNAL) had negative free cash flow of $2.4M in fiscal year 2024, likely due to heavy capital investments.