Financhill
Sell
47

GAN Quote, Financials, Valuation and Earnings

Last price:
$1.77
Seasonality move :
-13.88%
Day range:
$1.76 - $1.79
52-week range:
$1.17 - $1.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.60x
P/B ratio:
--
Volume:
60.3K
Avg. volume:
220K
1-year change:
40.8%
Market cap:
$80.6M
Revenue:
$135M
EPS (TTM):
-$0.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $35.2M $124.2M $141.5M $129.4M $135M
Revenue Growth (YoY) 17.31% 253.15% 13.99% -8.56% 4.31%
 
Cost of Revenues $10.5M $41.4M $41.6M $38.7M $40.4M
Gross Profit $24.7M $82.8M $99.9M $90.7M $94.6M
Gross Profit Margin 70.22% 66.68% 70.58% 70.1% 70.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.9M $71.1M $66.2M $65.6M $56.3M
Other Inc / (Exp) -- -$3.1M -$168.8M $728K $52K
Operating Expenses $44.2M $110.5M $124.6M $121M $98.2M
Operating Income -$19.5M -$27.7M -$24.7M -$30.3M -$3.6M
 
Net Interest Expenses $392K -- -- $4.7M $4.7M
EBT. Incl. Unusual Items -$19.9M -$30.8M -$193.6M -$34.3M -$8.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $353K -$211K $3.9M $138K -$275K
Net Income to Company -$20.2M -$30.6M -$197.5M -$34.4M -$8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.2M -$30.6M -$197.5M -$34.4M -$8M
 
Basic EPS (Cont. Ops) -$0.75 -$0.73 -$4.66 -$0.78 -$0.18
Diluted EPS (Cont. Ops) -$0.75 -$0.73 -$4.66 -$0.78 -$0.18
Weighted Average Basic Share $27M $42M $42.4M $44.2M $45.4M
Weighted Average Diluted Share $27M $42M $42.4M $44.2M $45.4M
 
EBITDA -$16.2M -$10.9M -$1.5M -$13.4M $3.1M
EBIT -$19.5M -$27.7M -$24.7M -$30.6M -$4.6M
 
Revenue (Reported) $35.2M $124.2M $141.5M $129.4M $135M
Operating Income (Reported) -$19.5M -$27.7M -$24.7M -$30.3M -$3.6M
Operating Income (Adjusted) -$19.5M -$27.7M -$24.7M -$30.6M -$4.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.9M $30.4M $36.9M $30.7M $31.7M
Revenue Growth (YoY) -16.75% 241.88% 21.43% -16.87% 3.17%
 
Cost of Revenues $3.6M $11.5M $10M $9.8M $10.9M
Gross Profit $5.3M $18.9M $26.9M $20.9M $20.7M
Gross Profit Margin 59.85% 62.22% 72.84% 68.06% 65.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.8M $20.7M $18.6M $16.8M $13.5M
Other Inc / (Exp) -- -- -$138.5M -$206K $53K
Operating Expenses $13.6M $31.8M $35.2M $29.5M $23.4M
Operating Income -$8.3M -$12.9M -$8.3M -$8.6M -$2.7M
 
Net Interest Expenses -- -- -- $835K $1.2M
EBT. Incl. Unusual Items -$8.3M -$16M -$144.3M -$9.6M -$3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41K -$3.4M $3.4M -$247K $309K
Net Income to Company -$8.3M -$12.5M -$147.7M -$9.4M -$4.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.3M -$12.5M -$147.7M -$9.4M -$4.2M
 
Basic EPS (Cont. Ops) -$0.27 -$0.20 -$3.46 -$0.21 -$0.09
Diluted EPS (Cont. Ops) -$0.27 -$0.20 -$3.46 -$0.21 -$0.09
Weighted Average Basic Share $30.7M $42.2M $42.6M $44.9M $45.6M
Weighted Average Diluted Share $30.7M $42.2M $42.6M $44.9M $45.6M
 
EBITDA -$7.4M -$8.7M $28.4M -$5.4M -$1.7M
EBIT -$8.3M -$12.9M $22M -$9.8M -$3.6M
 
Revenue (Reported) $8.9M $30.4M $36.9M $30.7M $31.7M
Operating Income (Reported) -$8.3M -$12.9M -$8.3M -$8.6M -$2.7M
Operating Income (Adjusted) -$8.3M -$12.9M $22M -$9.8M -$3.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $35.2M $124.2M $141.5M $129.4M $135M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.5M $41.4M $41.6M $38.7M $40.4M
Gross Profit $24.7M $82.8M $99.9M $90.7M $94.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.9M $71.1M $66.2M $65.6M $56.3M
Other Inc / (Exp) -- -$1K -$168.8M $728K $52K
Operating Expenses $44.2M $110.5M $124.6M $121M $98.2M
Operating Income -$19.5M -$27.7M -$24.7M -$30.3M -$3.6M
 
Net Interest Expenses $392K -- $2.5M $4.7M $4.7M
EBT. Incl. Unusual Items -$19.9M -$30.8M -$193.6M -$34.3M -$8.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $353K -$211K $3.9M $138K -$275K
Net Income to Company -$20.2M -$30.6M -$197.5M -$34.4M -$8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.2M -$30.6M -$197.5M -$34.4M -$8M
 
Basic EPS (Cont. Ops) -$0.72 -$0.63 -$4.64 -$0.78 -$0.17
Diluted EPS (Cont. Ops) -$0.72 -$0.63 -$4.64 -$0.78 -$0.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$16.2M -$10.9M -$393K -$13.4M $3.1M
EBIT -$19.5M -$27.7M -$23.7M -$30.6M -$4.6M
 
Revenue (Reported) $35.2M $124.2M $141.5M $129.4M $135M
Operating Income (Reported) -$19.5M -$27.7M -$24.7M -$30.3M -$3.6M
Operating Income (Adjusted) -$19.5M -$27.7M -$23.7M -$30.6M -$4.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $124.2M $141.5M $129.4M $135M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.4M $41.6M $38.7M $40.4M --
Gross Profit $82.8M $99.9M $90.7M $94.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71.1M $66.2M $65.6M $56.3M --
Other Inc / (Exp) -$1K -$168.8M $728K $52K --
Operating Expenses $110.5M $124.6M $121M $98.2M --
Operating Income -$27.7M -$24.7M -$30.3M -$3.6M --
 
Net Interest Expenses -- $2.5M $4.7M $4.7M --
EBT. Incl. Unusual Items -$30.8M -$193.6M -$34.3M -$8.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$211K $3.9M $138K -$275K --
Net Income to Company -$30.6M -$197.5M -$34.4M -$8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.6M -$197.5M -$34.4M -$8M --
 
Basic EPS (Cont. Ops) -$0.63 -$4.64 -$0.78 -$0.17 --
Diluted EPS (Cont. Ops) -$0.63 -$4.64 -$0.78 -$0.18 --
Weighted Average Basic Share $168.2M $169.4M $176.7M $181.6M --
Weighted Average Diluted Share $168.2M $169.4M $180.9M $185M --
 
EBITDA -$10.9M -$393K -$13.4M $3.1M --
EBIT -$27.7M -$23.7M -$30.6M -$4.6M --
 
Revenue (Reported) $124.2M $141.5M $129.4M $135M --
Operating Income (Reported) -$27.7M -$24.7M -$30.3M -$3.6M --
Operating Income (Adjusted) -$27.7M -$23.7M -$30.6M -$4.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $152.7M $39.5M $45.9M $38.6M $38.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.8M $8.1M $13.8M $11.4M $7M
Inventory -- -- -- -- --
Prepaid Expenses $1.9M $3.5M $4.9M $3.3M $3.2M
Other Current Assets $2.1M $3.3M $3M $3.2M $3.9M
Total Current Assets $163.5M $54.4M $67.6M $56.5M $52.8M
 
Property Plant And Equipment $1.3M $2.5M $234K $4.3M $3.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $146.1M -- -- --
Other Intangibles $7.1M $50.3M $31.7M $20.7M $16.3M
Other Long-Term Assets $1.3M $7.5M $3.5M $5.9M $4.6M
Total Assets $173.2M $260.9M $103.1M $87.5M $77.1M
 
Accounts Payable $4.9M $5.3M $6.4M $7M $5.6M
Accrued Expenses $2.6M $2.4M $2.2M $4M $1.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $262K -- $195K $804K $912K
Other Current Liabilities $202K $12M $14.9M $17.1M $16.2M
Total Current Liabilities $17.3M $33M $32.5M $36.7M $31.2M
 
Long-Term Debt -- -- $28.2M $42.2M $46.9M
Capital Leases -- -- -- -- --
Total Liabilities $17.7M $36.9M $82.3M $92.1M $88.3M
 
Common Stock $365K $422K $429K $451K $457K
Other Common Equity Adj -$2.9M -$19.6M -$33.8M -$32.3M -$34.1M
Common Equity $155.6M $224M $20.8M -$4.6M -$11.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $155.6M $224M $20.8M -$4.6M -$11.1M
 
Total Liabilities and Equity $173.2M $260.9M $103.1M $87.5M $77.1M
Cash and Short Terms $152.7M $39.5M $45.9M $38.6M $38.7M
Total Debt -- -- $28.2M $42.2M $46.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $152.7M $39.5M $45.9M $38.6M $38.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.8M $8.1M $13.8M $11.4M $7M
Inventory -- -- -- -- --
Prepaid Expenses $1.9M $3.5M $4.9M $3.3M $3.2M
Other Current Assets $2.1M $3.3M $3M $3.2M $3.9M
Total Current Assets $163.5M $54.4M $67.6M $56.5M $52.8M
 
Property Plant And Equipment $1.3M $2.5M $234K $4.3M $3.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $146.1M -- -- --
Other Intangibles $7.1M $50.3M $31.7M $20.7M $16.3M
Other Long-Term Assets $1.3M $7.5M $3.5M $5.9M $4.6M
Total Assets $173.2M $260.9M $103.1M $87.5M $77.1M
 
Accounts Payable $4.9M $5.3M $6.4M $7M $5.6M
Accrued Expenses $2.6M $2.4M $2.2M $4M $1.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $262K -- $195K $804K $912K
Other Current Liabilities $202K $12M $14.9M $17.1M $16.2M
Total Current Liabilities $17.3M $33M $32.5M $36.7M $31.2M
 
Long-Term Debt -- -- $28.2M $42.2M $46.9M
Capital Leases -- -- -- -- --
Total Liabilities $17.7M $36.9M $82.3M $92.1M $88.3M
 
Common Stock $365K $422K $429K $451K $457K
Other Common Equity Adj -$2.9M -$19.6M -$33.8M -$32.3M -$34.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $155.6M $224M $20.8M -$4.6M -$11.1M
 
Total Liabilities and Equity $173.2M $260.9M $103.1M $87.5M $77.1M
Cash and Short Terms $152.7M $39.5M $45.9M $38.6M $38.7M
Total Debt -- -- $28.2M $42.2M $46.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$20.2M -$30.6M -$197.5M -$34.4M -$8M
Depreciation & Amoritzation $3.2M $16.8M $23.3M $17.2M $7.6M
Stock-Based Compensation $6.8M $8.1M $7.1M $5.4M $3.6M
Change in Accounts Receivable -$1.1M -$1.5M -$5.9M $2.6M $2.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.3M -$5M -$1.2M -$3.6M $5.8M
 
Capital Expenditures $5.9M $14M $19.1M $6.8M $3.1M
Cash Acquisitions -- -$92.7M -- -- --
Cash From Investing -$5.9M -$106.7M -$19.1M -$6.8M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $30M $42M --
Long-Term Debt Repaid -$154K -$82K -- -$37.3M --
Repurchase of Common Stock -- -- -$1M -- --
Other Financing Activities -$4.5M -$604K -$2.6M -$3.7M --
Cash From Financing $154.7M $169K $27.4M $1.3M $2K
 
Beginning Cash (CF) $10.3M $152.7M $39.5M $45.9M $38.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $142.4M -$111.5M $7.1M -$9M $2.7M
Ending Cash (CF) $152.7M $39.5M $45.9M $38.6M $38.7M
 
Levered Free Cash Flow -$12.3M -$19M -$20.4M -$10.4M $2.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8.3M -$12.5M -$147.7M -$9.4M -$4.2M
Depreciation & Amoritzation $864K $4.1M $6.4M $4.4M $1.9M
Stock-Based Compensation $1.2M $2.4M $1.4M $698K $856K
Change in Accounts Receivable $1M -$1M -$745K -$2.2M $5M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.5M -$6.4M $2.3M $75K $5.7M
 
Capital Expenditures $2.2M $3.8M $1.6M $2M $881K
Cash Acquisitions -- -$270K -- -- --
Cash From Investing -$2.2M -$4M -$1.6M -$2M -$881K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $37.3M --
Long-Term Debt Repaid -$17K $1K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$296K -- -$184K -$108K -$3K
Cash From Financing $99.4M $28K -$10K $94K -$1K
 
Beginning Cash (CF) $57.6M $50.3M $41.8M $39.2M $36.5M
Foreign Exchange Rate Adjustment $423K -$459K $3.4M $1.2M -$2.5M
Additions / Reductions $94.6M -$10.4M $711K -$1.9M $4.8M
Ending Cash (CF) $152.7M $39.5M $45.9M $38.6M $38.7M
 
Levered Free Cash Flow -$4.7M -$10.1M $721K -$2M $4.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$20.2M -$30.6M -$197.5M -$34.4M -$8M
Depreciation & Amoritzation $3.2M $16.8M $23.3M $17.2M $7.6M
Stock-Based Compensation $6.8M $8.1M $7.1M $5.4M $3.6M
Change in Accounts Receivable -$1.1M -$1.5M -$5.9M $2.6M $2.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.3M -$5M -$1.2M -$3.6M $5.8M
 
Capital Expenditures $5.9M $14M $19.1M $6.8M $3.1M
Cash Acquisitions -- -$92.7M -- -- --
Cash From Investing -$5.9M -$106.7M -$19.1M -$6.8M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $42M --
Long-Term Debt Repaid -$154K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.5M -$604K -- -$3.7M --
Cash From Financing $154.7M $169K $27.4M $1.3M $2K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $142.4M -$111.5M $7.1M -$9M $2.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$12.3M -$19M -$20.4M -$10.4M $2.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$30.6M -$197.5M -$34.4M -$8M --
Depreciation & Amoritzation $16.8M $23.3M $17.2M $7.6M --
Stock-Based Compensation $8.1M $7.1M $5.4M $3.6M --
Change in Accounts Receivable -$1.5M -$5.9M $2.6M $2.7M --
Change in Inventories -- -- -- -- --
Cash From Operations -$5M -$1.2M -$3.6M $5.8M --
 
Capital Expenditures $14M $19.1M $6.8M $3.1M --
Cash Acquisitions -$92.7M -- -- -- --
Cash From Investing -$106.7M -$19.1M -$6.8M -$3.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $30M $42M -- --
Long-Term Debt Repaid -$82K -- -- -- --
Repurchase of Common Stock -- -$1M -- -- --
Other Financing Activities -$604K -$2.6M -$3.7M -- --
Cash From Financing $169K $27.4M $1.3M $2K --
 
Beginning Cash (CF) $307.2M $163.9M $169.3M $148.5M --
Foreign Exchange Rate Adjustment -$1.7M -$653K $1.7M -$2.5M --
Additions / Reductions -$111.5M $7.1M -$9M $2.7M --
Ending Cash (CF) $194.1M $170.4M $161.9M $148.7M --
 
Levered Free Cash Flow -$19M -$20.4M -$10.4M $2.7M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock