Gogoro Inc. (GGR) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Gogoro Inc. (GGR) stock price & volume — 10-year historical chart
Gogoro Inc. (GGR) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Gogoro Inc. (GGR) competitors in Electrified Powertrain and Batteries — business model, growth, and fundamentals comparison
Gogoro Inc. (GGR) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Gogoro Inc. (GGR) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|
| Sales/Revenue | 439.24M | 364.13M | 366.01M | 382.83M | 349.85M | 310.64M | 280.21M |
| Revenue Growth % | - | -17.1% | 0.52% | 4.59% | -8.61% | -11.21% | -14.84% |
| Cost of Goods Sold | 346.03M | 284.68M | 304.92M | 325.11M | 298.91M | 302.71M | 272.79M |
| COGS % of Revenue | 78.78% | 78.18% | 83.31% | 84.92% | 85.44% | 97.45% | - |
| Gross Profit | 93.21M▲ 0% | 79.44M▼ 14.8% | 61.09M▼ 23.1% | 57.71M▼ 5.5% | 50.94M▼ 11.7% | 7.93M▼ 84.4% | 7.43M▲ 0% |
| Gross Margin % | 21.22% | 21.82% | 16.69% | 15.08% | 14.56% | 2.55% | 2.65% |
| Gross Profit Growth % | - | -14.77% | -23.1% | -5.52% | -11.74% | -84.43% | - |
| Operating Expenses | 104.3M | 115.94M | 118.41M | 356.04M | 139.31M | 149.55M | 128.7M |
| OpEx % of Revenue | 23.75% | 31.84% | 32.35% | 93% | 39.82% | 48.14% | - |
| Selling, General & Admin | 77.08M | 87.23M | 87.81M | 131.25M | 95.42M | 75.93M | 62.2M |
| SG&A % of Revenue | 17.55% | 23.96% | 23.99% | 34.28% | 27.27% | 24.44% | - |
| Research & Development | 27.22M | 28.71M | 30.6M | 45.99M | 40.87M | 34.94M | 28.54M |
| R&D % of Revenue | 6.2% | 7.88% | 8.36% | 12.01% | 11.68% | 11.25% | - |
| Other Operating Expenses | 0 | 0 | 0 | 178.8M | 3.03M | 38.68M | 3.17M |
| Operating Income | -11.1M▲ 0% | -36.5M▼ 228.9% | -57.32M▼ 57.0% | -298.33M▼ 420.5% | -88.37M▲ 70.4% | -141.62M▼ 60.3% | -121.27M▲ 0% |
| Operating Margin % | -2.53% | -10.02% | -15.66% | -77.93% | -25.26% | -45.59% | -43.28% |
| Operating Income Growth % | - | -228.94% | -57.04% | -420.48% | 70.38% | -60.25% | - |
| EBITDA | 46.07M | 42.07M | 37.5M | -203.52M | 10M | -44.61M | -29.6M |
| EBITDA Margin % | 10.49% | 11.55% | 10.25% | -53.16% | 2.86% | -14.36% | -10.56% |
| EBITDA Growth % | - | -8.69% | -10.86% | -642.71% | 104.92% | -545.93% | -1984.37% |
| D&A (Non-Cash Add-back) | 57.17M | 78.57M | 94.82M | 94.81M | 98.38M | 97.01M | 91.67M |
| EBIT | -3.04M | -40.59M | -56.27M | -87.14M | -64.11M | -108.62M | -115.34M |
| Net Interest Income | -4.86M | -8.87M | -10.46M | -9.73M | -8.98M | -11.06M | -12.74M |
| Interest Income | 4.18M | 889K | 625K | 2.94M | 2.95M | 3.08M | 0 |
| Interest Expense | 9.03M | 9.75M | 11.09M | 12.67M | 11.93M | 14.13M | 12.74M |
| Other Income/Expense | -978K | -13.84M | -10.04M | 199.42M | 12.34M | 18.86M | -10.09M |
| Pretax Income | -12.07M▲ 0% | -50.34M▼ 317.0% | -67.36M▼ 33.8% | -98.91M▼ 46.8% | -76.04M▲ 23.1% | -122.75M▼ 61.4% | -131.36M▲ 0% |
| Pretax Margin % | -2.75% | -13.83% | -18.4% | -25.84% | -21.73% | -39.52% | -46.88% |
| Income Tax | 1.01M | -1.06M | 0 | 2K | 0 | 0 | 0 |
| Effective Tax Rate % | -8.4% | 2.11% | 0% | -0% | 0% | 0% | 0% |
| Net Income | -13.09M▲ 0% | -49.28M▼ 276.5% | -67.36M▼ 36.7% | -98.91M▼ 46.8% | -76.04M▲ 23.1% | -122.75M▼ 61.4% | -131.36M▲ 0% |
| Net Margin % | -2.98% | -13.53% | -18.4% | -25.84% | -21.73% | -39.52% | -46.88% |
| Net Income Growth % | - | -276.53% | -36.69% | -46.83% | 23.12% | -61.44% | -68.12% |
| Net Income (Continuing) | -13.09M | -49.28M | -67.36M | -98.91M | -76.04M | -122.75M | -131.36M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -1.07▲ 0% | -5.40▼ 403.7% | -10.60▼ 96.3% | -9.00▲ 15.1% | -6.40▲ 28.9% | -9.20▼ 43.7% | -8.90▲ 0% |
| EPS Growth % | - | -403.73% | -96.3% | 15.09% | 28.89% | -43.75% | -42.01% |
| EPS (Basic) | -1.07 | -5.40 | -10.60 | -9.00 | -6.40 | -9.20 | - |
| Diluted Shares Outstanding | 12.21M | 8.98M | 6.3M | 11.1M | 11.74M | 13.25M | 14.76M |
| Basic Shares Outstanding | 12.21M | 8.98M | 6.3M | 11.1M | 11.74M | 13.25M | 14.76M |
| Dividend Payout Ratio | - | - | - | - | - | - | - |
Gogoro Inc. (GGR) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|
| Total Current Assets | 341.9M | 353.76M | 358.03M | 397.9M | 266.14M | 202.82M | 198.84M |
| Cash & Short-Term Investments | 184.97M | 230.88M | 217.43M | 236.1M | 173.88M | 117.15M | 119.49M |
| Cash Only | 183.72M | 119.04M | 217.43M | 236.1M | 173.88M | 117.15M | 119.49M |
| Short-Term Investments | 1.25M | 111.84M | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 23.05M | 13.47M | 16.63M | 16.14M | 17.14M | 16.98M | 20.39M |
| Days Sales Outstanding | 19.15 | 13.51 | 16.58 | 15.39 | 17.88 | 19.95 | 24.95 |
| Inventory | 92.92M | 94.46M | 73.14M | 114.7M | 53.11M | 44.97M | 38.14M |
| Days Inventory Outstanding | 98.01 | 121.11 | 87.55 | 128.77 | 64.85 | 54.23 | 56.26 |
| Other Current Assets | 22.89M | 12.38M | 46.27M | 30.96M | 22.01M | 23.73M | 20.82M |
| Total Non-Current Assets | 333.4M | 436.82M | 486.37M | 475.52M | 568.09M | 497.6M | 503.17M |
| Property, Plant & Equipment | 325.11M | 429.85M | 479.66M | 464.06M | 532.29M | 473.56M | 478.94M |
| Fixed Asset Turnover | 1.35x | 0.85x | 0.76x | 0.82x | 0.66x | 0.66x | 0.58x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1.1M | 1.72M | 1.36M | 0 | 0 | 0 | 0 |
| Long-Term Investments | 341K | 1.18M | 1.01M | 0 | 17.74M | 16.12M | 65.21M |
| Other Non-Current Assets | 4.03M | 704K | 595K | 11.46M | 18.06M | 7.93M | 31.34M |
| Total Assets | 675.3M▲ 0% | 790.59M▲ 17.1% | 844.4M▲ 6.8% | 873.42M▲ 3.4% | 834.23M▼ 4.5% | 700.43M▼ 16.0% | 702.02M▲ 0% |
| Asset Turnover | 0.65x | 0.46x | 0.43x | 0.44x | 0.42x | 0.44x | 0.40x |
| Asset Growth % | - | 17.07% | 6.81% | 3.44% | -4.49% | -16.04% | -55.16% |
| Total Current Liabilities | 266.08M | 205.09M | 480.54M | 248.17M | 214.05M | 225.63M | 209.59M |
| Accounts Payable | 65.78M | 29.87M | 53.26M | 38.05M | 38.12M | 29.27M | 20.5M |
| Days Payables Outstanding | 69.39 | 38.3 | 63.75 | 42.72 | 46.55 | 35.29 | 32.16 |
| Short-Term Debt | 86.81M | 98.39M | 238.43M | 87.98M | 75.59M | 103.02M | 100.12M |
| Deferred Revenue (Current) | 27.23M | 13.54M | 18.75M | 12.96M | 11.61M | 11.87M | 52.22M |
| Other Current Liabilities | 65.49M | 43.56M | 134.14M | 98.27M | 77.44M | 71.94M | 60.62M |
| Current Ratio | 1.28x | 1.72x | 0.75x | 1.60x | 1.24x | 0.90x | 0.90x |
| Quick Ratio | 0.94x | 1.26x | 0.59x | 1.14x | 1.00x | 0.70x | 0.70x |
| Cash Conversion Cycle | 47.78 | 96.32 | 40.38 | 101.44 | 36.18 | 38.88 | 49.05 |
| Total Non-Current Liabilities | 191.3M | 402.46M | 240.14M | 326.28M | 371.49M | 298.26M | 360.16M |
| Long-Term Debt | 148.49M | 250.22M | 195.88M | 293.19M | 334.58M | 253.75M | 332M |
| Capital Lease Obligations | 20.89M | 19.47M | 15.59M | 11.4M | 18.84M | 26.97M | 79.12M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 21.92M | 132.77M | 28.67M | 21.69M | 18.07M | 12.84M | 77.96M |
| Total Liabilities | 457.38M | 607.55M | 720.69M | 574.45M | 585.54M | 523.89M | 569.75M |
| Total Debt | 265.77M | 378.96M | 461.06M | 402.65M | 440.31M | 393.18M | 462.28M |
| Net Debt | 82.05M | 259.92M | 243.63M | 166.55M | 266.42M | 276.03M | 342.79M |
| Debt / Equity | 1.22x | 2.07x | 3.73x | 1.35x | 1.77x | 2.23x | 2.23x |
| Debt / EBITDA | 5.77x | 9.01x | 12.29x | - | 44.01x | - | -15.62x |
| Net Debt / EBITDA | 1.78x | 6.18x | 6.50x | - | 26.63x | - | -11.58x |
| Interest Coverage | -1.23x | -3.74x | -5.17x | -23.54x | -7.41x | -10.02x | -9.05x |
| Total Equity | 217.92M▲ 0% | 183.03M▼ 16.0% | 123.71M▼ 32.4% | 298.97M▲ 141.7% | 248.69M▼ 16.8% | 176.54M▼ 29.0% | 132.27M▲ 0% |
| Equity Growth % | - | -16.01% | -32.41% | 141.67% | -16.82% | -29.01% | -150.64% |
| Book Value per Share | 17.85 | 20.39 | 19.62 | 26.93 | 21.18 | 13.32 | 8.96 |
| Total Shareholders' Equity | 217.92M | 183.03M | 123.71M | 298.97M | 248.69M | 176.54M | 132.27M |
| Common Stock | 14K | 14K | 15K | 24K | 24K | 29K | 29K |
| Retained Earnings | -302.63M | -49.25M | -116.61M | -349.94M | -425.98M | -548.73M | -608.76M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 4.2M | 18.59M | 21.6M | 5.42M | 4.73M | -9.22M | 2.57M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gogoro Inc. (GGR) cash flow — operating, investing & free cash flow history
| Line item | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|
| Cash from Operations | 25.37M | 756K | 80.79M | -64.79M | 59.09M | 9.85M | 9.85M |
| Operating CF Margin % | 5.78% | 0.21% | 22.07% | -16.92% | 16.89% | 3.17% | - |
| Operating CF Growth % | - | -97.02% | 10587.04% | -180.19% | 191.21% | -83.33% | -716.17% |
| Net Income | -12.07M | -49.28M | -67.36M | -98.91M | -76.04M | -122.75M | -131.36M |
| Depreciation & Amortization | 57.17M | 78.57M | 94.82M | 94.81M | 98.38M | 97.01M | 91.67M |
| Stock-Based Compensation | 0 | 1.06M | 5.04M | 37.91M | 26.32M | 11.64M | 2.64M |
| Deferred Taxes | 0 | -1.06M | -9.99M | 2K | 0 | 0 | 0 |
| Other Non-Cash Items | 2.17M | 11.11M | 17.91M | -22.45M | -8.12M | 33.02M | 73.28M |
| Working Capital Changes | -21.9M | -39.64M | 40.38M | -76.15M | 18.55M | -9.07M | -13.97M |
| Change in Receivables | -7.41M | 5.63M | -3.67M | -41K | -1.48M | -306K | -3.25M |
| Change in Inventory | -72.2M | -7.93M | 21.2M | -44.61M | 21.71M | 3.77M | 23.13M |
| Change in Payables | 24.66M | -35.91M | 23.39M | 0 | -762K | 0 | -1.42M |
| Cash from Investing | -177.58M | -251.76M | -41.52M | -101.1M | -136.63M | -128.72M | -58.09M |
| Capital Expenditures | -176.97M | -145.68M | -128.41M | -123.1M | -118.28M | -124.42M | -112.02M |
| CapEx % of Revenue | 40.29% | 40.01% | 35.08% | 32.16% | 33.81% | 40.05% | - |
| Acquisitions | 0 | 0 | 3.08M | 0 | 1.55M | 0 | 0 |
| Investments | - | - | - | - | - | - | - |
| Other Investing | 590K | -12K | 2.75M | -4.48M | -462K | -4.3M | 54.98M |
| Cash from Financing | 32.24M | 187.26M | 61.76M | 186.4M | 15.15M | 33.81M | -1.95M |
| Debt Issued (Net) | 32.25M | 88.44M | 68.87M | -32.76M | 27.85M | -40.99M | -40.45M |
| Equity Issued (Net) | 0 | 1000K | 0 | 1000K | 0 | 1000K | 0 |
| Dividends Paid | 0 | -1.22M | -7M | -2.09M | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -15K | 44K | -103K | 32.48M | -12.7M | -192K | 38.5M |
| Net Change in Cash | -117.65M▲ 0% | -64.68M▲ 45.0% | 98.39M▲ 252.1% | 18.67M▼ 81.0% | -62.22M▼ 433.2% | -56.74M▲ 8.8% | 333K▲ 0% |
| Free Cash Flow | -151.59M▲ 0% | -144.93M▲ 4.4% | -47.61M▲ 67.1% | -188.48M▼ 295.9% | -58.72M▲ 68.8% | -114.65M▼ 95.2% | -89.76M▲ 0% |
| FCF Margin % | -34.51% | -39.8% | -13.01% | -49.23% | -16.78% | -36.91% | -32.03% |
| FCF Growth % | - | 4.4% | 67.15% | -295.87% | 68.85% | -95.24% | -44.11% |
| FCF per Share | -12.41 | -16.14 | -7.55 | -16.98 | -5.00 | -8.65 | -8.65 |
| FCF Conversion (FCF/Net Income) | -1.94x | -0.02x | -1.20x | 0.66x | -0.78x | -0.08x | 0.68x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gogoro Inc. (GGR) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 | TTM |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -24.58% | -43.92% | -46.8% | -27.77% | -57.74% | -99.31% |
| Return on Invested Capital (ROIC) | -7.37% | -10.61% | -53.73% | -13.52% | -21.95% | -21.95% |
| Gross Margin | 21.82% | 16.69% | 15.08% | 14.56% | 2.55% | 2.65% |
| Net Margin | -13.53% | -18.4% | -25.84% | -21.73% | -39.52% | -46.88% |
| Debt / Equity | 2.07x | 3.73x | 1.35x | 1.77x | 2.23x | 2.23x |
| Interest Coverage | -3.74x | -5.17x | -23.54x | -7.41x | -10.02x | -9.05x |
| FCF Conversion | -0.02x | -1.20x | 0.66x | -0.78x | -0.08x | 0.68x |
| Revenue Growth | -17.1% | 0.52% | 4.59% | -8.61% | -11.21% | -14.84% |
Gogoro Inc. (GGR) stock FAQ — growth, dividends, profitability & financials explained
Gogoro Inc. (GGR) reported $280.2M in revenue for fiscal year 2024. This represents a 36% decrease from $439.2M in 2019.
Gogoro Inc. (GGR) saw revenue decline by 11.2% over the past year.
Gogoro Inc. (GGR) reported a net loss of $131.4M for fiscal year 2024.
Gogoro Inc. (GGR) has a return on equity (ROE) of -57.7%. Negative ROE indicates the company is unprofitable.
Gogoro Inc. (GGR) had negative free cash flow of $89.8M in fiscal year 2024, likely due to heavy capital investments.
Gogoro Inc. (GGR) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates