Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
225 GBX | -75.35% | -71.15% | -69.01% |
04-02 | GAN Names Brian Chang as CFO | MT |
04-02 | GAN Limited Announces Appointment of Brian Chang to Chief Financial Officer | CI |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 742.8 | 387.7 | 63.11 | 70.65 | 55.03 | - | - |
Enterprise Value (EV) 1 | 590.1 | 348.3 | 45.35 | 74.26 | 58.88 | 55.27 | 37.51 |
P/E ratio | -27 x | -15.6 x | -0.32 x | -2.03 x | -2.88 x | -4.8 x | 28 x |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 21.1 x | 3.09 x | 0.45 x | 0.55 x | 0.37 x | 0.32 x | 0.28 x |
EV / Revenue | 16.8 x | 2.78 x | 0.32 x | 0.57 x | 0.39 x | 0.32 x | 0.19 x |
EV / EBITDA | -261 x | 253 x | 7.51 x | -8.85 x | 7.91 x | 3.55 x | 1.25 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 | -11.4 x | -45.2 x | 3.44 x |
Nbr of stocks (in thousands) | 36,625 | 42,192 | 42,075 | 44,714 | 45,107 | - | - |
Reference price 2 | 20.28 | 9.190 | 1.500 | 1.580 | 1.220 | 1.220 | 1.220 |
Announcement Date | 25/03/21 | 22/03/22 | 30/03/23 | 13/03/24 | - | - | - |
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 | 150.5 | 171.1 | 199.2 |
EBITDA 1 | 8.4 | -2.264 | 1.377 | 6.042 | -8.395 | 7.446 | 15.57 | 29.99 |
EBIT 1 | 2.474 | -19.47 | -25.52 | -24.73 | -30.31 | -16.02 | -8.441 | 5.419 |
Operating Margin | 8.25% | -55.38% | -20.34% | -17.47% | -23.42% | -10.64% | -4.93% | 2.72% |
Earnings before Tax (EBT) 1 | 2.4 | -19.86 | -25.11 | -192.5 | -34.31 | -19.09 | -11.59 | 1.991 |
Net income 1 | 1.788 | -20.22 | -24.9 | -197.5 | -34.44 | -19.16 | -11.63 | 1.999 |
Net margin | 5.96% | -57.5% | -19.85% | -139.55% | -26.61% | -12.73% | -6.8% | 1% |
EPS 2 | - | -0.7500 | -0.5900 | -4.660 | -0.7800 | -0.4234 | -0.2539 | 0.0436 |
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 | 25/03/20 | 25/03/21 | 22/03/22 | 30/03/23 | 13/03/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2019 S2 | 2021 Q3 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 15.04 | 32.26 | 30.48 | 37.49 | 34.97 | 32.12 | 36.95 | 35.13 | 33.76 | 29.82 | 30.72 | 39.95 | 40.16 | 35.68 | 34.74 | 45.04 |
EBITDA 1 | - | 0.039 | -5.004 | 2.971 | 1.346 | 2.093 | -0.368 | 0.039 | -2.029 | -2.522 | -3.884 | 3.528 | 4.776 | -0.0797 | -0.779 | 5.293 |
EBIT 1 | 2.41 | -6.372 | -12.35 | -4.122 | -37.77 | -5.148 | -8.322 | -6.001 | -8.561 | -7.17 | -8.582 | -2.271 | -1.068 | -5.968 | -6.713 | -0.6408 |
Operating Margin | 16.02% | -19.75% | -40.52% | -10.99% | -108.01% | -16.03% | -22.52% | -17.08% | -25.36% | -24.05% | -27.94% | -5.68% | -2.66% | -16.73% | -19.32% | -1.42% |
Earnings before Tax (EBT) 1 | - | -6.372 | -11.94 | -4.113 | -38.58 | -6.585 | -144.3 | 1.575 | -17.82 | -8.434 | -9.623 | -3.156 | -1.796 | -6.696 | -7.441 | -1.402 |
Net income 1 | - | -7.92 | -8.531 | -4.499 | -38.35 | -6.941 | -147.7 | 1.501 | -18.41 | -8.16 | -9.376 | -3.168 | -1.803 | -6.723 | -7.471 | -1.408 |
Net margin | - | -24.55% | -27.99% | -12% | -109.67% | -21.61% | -399.79% | 4.27% | -54.53% | -27.37% | -30.53% | -7.93% | -4.49% | -18.84% | -21.5% | -3.13% |
EPS 2 | - | -0.1900 | -0.2000 | -0.1100 | -0.9100 | -0.1600 | -3.460 | 0.0300 | -0.4200 | -0.1800 | -0.2100 | -0.0704 | -0.0400 | -0.1485 | -0.1645 | -0.0309 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 25/03/20 | 11/11/21 | 22/03/22 | 16/05/22 | 15/08/22 | 14/11/22 | 30/03/23 | 10/05/23 | 09/08/23 | 09/11/23 | 13/03/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | 3.61 | 3.85 | 0.24 | - |
Net Cash position 1 | 10.1 | 153 | 39.5 | 17.8 | - | - | - | 17.5 |
Leverage (Debt/EBITDA) | - | - | - | - | -0.4301 x | 0.5165 x | 0.0153 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 | -0.1100 | -0.0300 | 0.3600 |
Cash Flow per Share 2 | - | -0.2400 | -0.3300 | -4.110 | -0.2400 | -0.0300 | 0.1500 | 0.4600 |
Capex | 0.18 | 5.92 | 14.7 | 13.1 | - | - | - | - |
Capex / Sales | 0.59% | 16.83% | 11.74% | 9.26% | - | - | - | - |
Announcement Date | 25/03/20 | 25/03/21 | 22/03/22 | 30/03/23 | 13/03/24 | - | - | - |
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. | |
---|---|---|
+5.58% | 82.93B | |
+3.69% | 76.85B | |
-14.62% | 53.04B | |
-24.56% | 46.55B | |
+31.16% | 50.15B | |
+17.75% | 41.41B | |
+55.21% | 35.63B | |
-10.24% | 24.64B | |
-21.24% | 23.04B |
- Stock Market
- Equities
- GAN Stock
- GAN Stock
- Financials GAN Limited