Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
1.36 USD | +1.49% | -0.73% | -13.92% |
May. 09 | Earnings Flash (GAN) GAN LIMITED Posts Q1 Revenue $30.7M, vs. Street Est of $40M | MT |
Apr. 02 | GAN Names Brian Chang as CFO | MT |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 742.8 | 387.7 | 63.11 | 70.65 | 60.82 | - | - |
Enterprise Value (EV) 1 | 590.1 | 348.3 | 45.35 | 74.26 | 67.73 | 65.77 | 58.29 |
P/E ratio | -27 x | -15.6 x | -0.32 x | -2.03 x | -4.86 x | -9.93 x | -64.3 x |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 21.1 x | 3.09 x | 0.45 x | 0.55 x | 0.47 x | 0.4 x | 0.35 x |
EV / Revenue | 16.8 x | 2.78 x | 0.32 x | 0.57 x | 0.52 x | 0.43 x | 0.34 x |
EV / EBITDA | -261 x | 253 x | 7.51 x | -8.85 x | 29.7 x | 6.91 x | 3.72 x |
EV / FCF | -48,105,523 x | -18,211,198 x | -3,159,846 x | - | - | - | - |
FCF Yield | -0% | -0% | -0% | - | - | - | - |
Price to Book | 4.65 x | 1.69 x | 3.06 x | -15.5 x | -6.7 x | -8.65 x | 191 x |
Nbr of stocks (in thousands) | 36,625 | 42,192 | 42,075 | 44,714 | 45,390 | - | - |
Reference price 2 | 20.28 | 9.190 | 1.500 | 1.580 | 1.340 | 1.340 | 1.340 |
Announcement Date | 3/25/21 | 3/22/22 | 3/30/23 | 3/13/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 30 | 35.16 | 125.4 | 141.5 | 129.4 | 130.7 | 152.4 | 172 |
EBITDA 1 | 8.4 | -2.264 | 1.377 | 6.042 | -8.395 | 2.283 | 9.514 | 15.68 |
EBIT 1 | 2.474 | -19.47 | -25.52 | -24.73 | -30.31 | -8.686 | -1.655 | 4.277 |
Operating Margin | 8.25% | -55.38% | -20.34% | -17.47% | -23.42% | -6.64% | -1.09% | 2.49% |
Earnings before Tax (EBT) 1 | 2.4 | -19.86 | -25.11 | -192.5 | -34.31 | -13.25 | -6.555 | -1.02 |
Net income 1 | 1.788 | -20.22 | -24.9 | -197.5 | -34.44 | -12.5 | -6.185 | -0.963 |
Net margin | 5.96% | -57.5% | -19.85% | -139.55% | -26.61% | -9.56% | -4.06% | -0.56% |
EPS 2 | - | -0.7500 | -0.5900 | -4.660 | -0.7800 | -0.2758 | -0.1349 | -0.0208 |
Free Cash Flow | 3.353 | -12.27 | -19.12 | -14.35 | - | - | - | - |
FCF margin | 11.18% | -34.89% | -15.25% | -10.14% | - | - | - | - |
FCF Conversion (EBITDA) | 39.92% | - | - | - | - | - | - | - |
FCF Conversion (Net income) | 187.53% | - | - | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - | - | - | - |
Announcement Date | 3/25/20 | 3/25/21 | 3/22/22 | 3/30/23 | 3/13/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2019 S2 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 15.04 | 30.48 | 37.49 | 34.97 | 32.12 | 36.95 | 35.13 | 33.76 | 29.82 | 30.72 | 30.65 | 34.75 | 32.34 | 33 | 35.93 | 40.13 |
EBITDA 1 | - | -5.004 | 2.971 | 1.346 | 2.093 | -0.368 | 0.039 | -2.029 | -2.522 | -3.884 | -0.569 | 2.361 | 0.0185 | 0.4728 | 1.096 | 3.375 |
EBIT 1 | 2.41 | -12.35 | -4.122 | -37.77 | -5.148 | -8.322 | -6.001 | -8.561 | -7.17 | -8.582 | -3.303 | -0.3654 | -2.726 | -2.291 | -1.668 | 0.5924 |
Operating Margin | 16.02% | -40.52% | -10.99% | -108.01% | -16.03% | -22.52% | -17.08% | -25.36% | -24.05% | -27.94% | -10.78% | -1.05% | -8.43% | -6.94% | -4.64% | 1.48% |
Earnings before Tax (EBT) 1 | - | -11.94 | -4.113 | -38.58 | -6.585 | -144.3 | 1.575 | -17.82 | -8.434 | -9.623 | -4.409 | -1.509 | -3.87 | -3.434 | -2.858 | -0.644 |
Net income 1 | - | -8.531 | -4.499 | -38.35 | -6.941 | -147.7 | 1.501 | -18.41 | -8.16 | -9.376 | -4.16 | -1.424 | -3.651 | -3.24 | -2.696 | -0.6077 |
Net margin | - | -27.99% | -12% | -109.67% | -21.61% | -399.79% | 4.27% | -54.53% | -27.37% | -30.53% | -13.57% | -4.1% | -11.29% | -9.82% | -7.5% | -1.51% |
EPS 2 | - | -0.2000 | -0.1100 | -0.9100 | -0.1600 | -3.460 | 0.0300 | -0.4200 | -0.1800 | -0.2100 | -0.0900 | -0.0314 | -0.0804 | -0.0712 | -0.0590 | -0.0133 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 3/25/20 | 3/22/22 | 5/16/22 | 8/15/22 | 11/14/22 | 3/30/23 | 5/10/23 | 8/9/23 | 11/9/23 | 3/13/24 | 5/9/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | 3.61 | 6.91 | 4.95 | - |
Net Cash position 1 | 10.1 | 153 | 39.5 | 17.8 | - | - | - | 2.53 |
Leverage (Debt/EBITDA) | - | - | - | - | -0.4301 x | 3.025 x | 0.5199 x | - |
Free Cash Flow | 3.35 | -12.3 | -19.1 | -14.4 | - | - | - | - |
ROE (net income / shareholders' equity) | - | -23.7% | -12.9% | -161% | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 4.370 | 5.440 | 0.4900 | -0.1000 | -0.2000 | -0.1600 | 0.0100 |
Cash Flow per Share 2 | - | -0.2400 | -0.3300 | -4.110 | -0.2400 | -0.1100 | 0.0300 | 0.1500 |
Capex | 0.18 | 5.92 | 14.7 | 13.1 | - | - | - | - |
Capex / Sales | 0.59% | 16.83% | 11.74% | 9.26% | - | - | - | - |
Announcement Date | 3/25/20 | 3/25/21 | 3/22/22 | 3/30/23 | 3/13/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-13.92% | 60.82M | |
+11.77% | 87.18B | |
+7.74% | 78.95B | |
-9.94% | 55.02B | |
+24.29% | 47.3B | |
+32.68% | 46.79B | |
-26.57% | 46.35B | |
+81.26% | 42.08B | |
-6.07% | 25.86B | |
+22.44% | 22.54B |
- Stock Market
- Equities
- GAN Stock
- Financials GAN Limited