WS Data Solutions
Discounted Cash Flow Rating
Strong Sell
Return on Equity Rating
Strong Buy
Debt to Equity Rating
Strong Sell
Price to Earnings Rating
Strong Buy
Analyst Rating
Sell
Simple Moving Average
Neutral
Exponential Moving Average
Neutral
Relative Strength Index
Neutral
Standard Deviation
Strong Sell
Williams %R
Strong Buy
Average Directional Index
Neutral
Insider Trading
Neutral
Wall Street Data Solutions Rating
Neutral
B
GAN Limited Ordinary Shares (GAN)
Services-computer Programming, Data Processing, Etc.
GAN Ltd provides Software-as-a-Service solutions for online casino gaming and sports betting applications. The company has two operating segments B2B and B2C. The B2B segment develops, markets, and sells instances of GameSTACK, GAN Sports, and iSight Back Office technology that incorporates comprehensive player registration, account funding, and back-office accounting and management tools that enable the casino operators to efficiently, confidently, and effectively extend their presence online in places that have permitted online real money gaming, and The B2C segment, which includes the operations of Coolbet, develops and operates a B2C online sports betting and casino platform that is accessible through its website in markets across Northern Europe, Latin America, and Canada.
400 SPECTRUM CENTER DRIVE, SUITE 1900
IRVINE, CA
Current Price
---.--
% Change Today
0.00%
Change Amt. Today
0.00
Active Status
Active
Listing Date
05/05/2020
Market Cap
77,303,930
Shares Outstanding
44,700,000
Weighted SO
45,071,920
Total Employees
N/A
Upcoming Earnings
08/14/2024
Similar Tickers
Beta
2.0250
Last Div
0.0000
Range
0.83-1.755
Chg
-0.0100
Avg Vol
122383
Mkt Cap
77303930
Exch
NASDAQ
Country
US
Phone
702 964 5777
DCF Diff
1.2885
DCF
-0.0085
Div Yield
0.0000
P/S
0.6099
EV Multiple
-10.3585
P/FV
-7.6016
Div Yield %
0.0000
P/E
-3.2938
PEG
-0.1084
Payout
0.0000
Current Ratio
1.5559
Quick Ratio
1.5559
Cash Ratio
1.0649
DSO
25.4780
DIO
0.0000
Op Cycle
25.4780
DPO
48.8337
CCC
-23.3558
Gross Margin
0.6311
Op Margin
-0.1660
Pretax Margin
-0.1848
Net Margin
-0.1848
Eff Tax Rate
-0.0003
ROA
-0.2886
ROE
4.3269
ROCE
-0.4518
NI/EBT
1.0003
EBT/EBIT
1.1131
EBIT/Rev
-0.1660
Debt Ratio
0.5581
D/E
-4.4635
LT Debt/Cap
1.2955
Total Debt/Cap
1.2887
Int Coverage
-4.7954
CF/Debt
-0.0272
Equity Multi
-7.9978
Rec Turnover
14.3261
Pay Turnover
7.4743
Inv Turnover
0.0000
FA Turnover
17.3336
Asset Turnover
1.5611
OCF/Share
-0.0271
FCF/Share
-0.1261
Cash/Share
0.8121
OCF/Sales
-0.0097
FCF/OCF
4.6452
CF Coverage
-0.0272
ST Coverage
-1.5192
CapEx Coverage
-0.2743
Div&CapEx Cov
-0.2743
P/BV
-7.6016
P/B
-7.6016
P/S
0.6099
P/E
-3.2938
P/FCF
-13.5073
P/OCF
-62.6305
P/CF
-62.6305
PEG
-0.1084
P/S
0.6099
EV Multiple
-10.3585
P/FV
-7.6016
DPS
0.0000
Latest Headlines (EST)
Revenue Product Segmentation
GAN: 2025-03-14 - 10-K
GAN: 2024-03-13 - 10-K
GAN: 2023-04-14 - 10-K
GAN: 2022-04-15 - 10-K
GAN: 2021-03-31 - 10-K
GAN: 2025-05-09 - 10-Q
GAN: 2024-11-08 - 10-Q
GAN: 2024-08-09 - 10-Q
GAN: 2024-05-09 - 10-Q
GAN: 2023-11-09 - 10-Q
GAN: 2023-08-09 - 10-Q
GAN: 2023-05-10 - 10-Q
GAN: 2022-11-14 - 10-Q
GAN: 2022-08-15 - 10-Q
GAN: 2022-05-16 - 10-Q
GAN: 2021-11-12 - 10-Q
GAN: 2021-08-16 - 10-Q
GAN: 2021-05-17 - 10-Q
GAN: 2024-01-03 - 3
GAN: 2023-03-20 - 3
GAN: 2022-12-09 - 3
GAN: 2022-12-05 - 3
GAN: 2022-11-15 - 3
GAN: 2022-02-02 - 3
GAN: 2022-01-04 - 3
GAN: 2021-11-30 - 3
GAN: 2021-11-22 - 3
GAN: 2021-06-15 - 3
GAN: 2021-01-04 - 3
GAN: 2021-01-04 - 3
GAN: 2021-01-04 - 3
GAN: 2021-01-04 - 3
GAN: 2021-01-04 - 3
GAN: 2021-01-04 - 3
GAN: 2021-01-04 - 3
GAN: 2021-01-04 - 3
GAN: 2021-01-04 - 3
GAN: 2025-05-27 - 4
GAN: 2025-05-27 - 4
GAN: 2025-05-27 - 4
GAN: 2025-05-27 - 4
GAN: 2025-05-27 - 4
GAN: 2025-05-27 - 4
GAN: 2025-05-27 - 4
GAN: 2025-05-27 - 4
GAN: 2025-05-27 - 4
GAN: 2025-05-09 - 4
GAN: 2025-05-02 - 4
GAN: 2025-05-02 - 4
GAN: 2025-05-02 - 4
GAN: 2025-04-16 - 4
GAN: 2025-04-16 - 4
GAN: 2025-04-16 - 4
GAN: 2025-04-02 - 4
GAN: 2025-03-24 - 4
GAN: 2025-03-24 - 4
GAN: 2025-03-24 - 4
GAN: 2025-03-12 - 4
GAN: 2025-03-12 - 4
GAN: 2025-02-04 - 4
GAN: 2025-01-27 - 4
GAN: 2024-12-03 - 4
GAN: 2024-11-06 - 4
GAN: 2024-11-06 - 4
GAN: 2024-07-30 - 4
GAN: 2024-07-30 - 4
GAN: 2024-07-30 - 4
GAN: 2024-07-24 - 4
GAN: 2024-07-24 - 4
GAN: 2024-07-24 - 4
GAN: 2024-04-02 - 4
GAN: 2024-03-26 - 4
GAN: 2024-03-26 - 4
GAN: 2024-03-26 - 4
GAN: 2024-03-13 - 4
GAN: 2024-03-13 - 4
GAN: 2024-02-05 - 4
GAN: 2024-01-30 - 4
GAN: 2024-01-03 - 4
GAN: 2024-01-03 - 4
GAN: 2024-01-03 - 4
GAN: 2024-01-03 - 4
GAN: 2023-11-16 - 4
GAN: 2023-11-16 - 4
GAN: 2023-10-06 - 4
GAN: 2023-08-30 - 4
GAN: 2023-08-30 - 4
GAN: 2023-08-30 - 4
GAN: 2023-08-30 - 4
GAN: 2023-08-30 - 4
GAN: 2023-05-25 - 4
GAN: 2023-05-25 - 4
GAN: 2023-05-25 - 4
GAN: 2023-04-10 - 4
GAN: 2023-04-10 - 4
GAN: 2023-04-10 - 4
GAN: 2023-04-10 - 4
GAN: 2023-01-27 - 4
GAN: 2023-01-12 - 4
GAN: 2023-01-12 - 4
GAN: 2023-01-12 - 4
GAN: 2023-01-12 - 4
GAN: 2022-11-15 - 4
GAN: 2022-11-02 - 4
GAN: 2022-11-02 - 4
GAN: 2022-09-06 - 4
GAN: 2022-09-01 - 4
GAN: 2022-09-01 - 4
GAN: 2022-09-01 - 4
GAN: 2022-08-31 - 4
GAN: 2022-08-24 - 4
GAN: 2022-06-09 - 4
GAN: 2022-06-09 - 4
GAN: 2022-05-23 - 4
GAN: 2022-04-25 - 4
GAN: 2022-04-25 - 4
GAN: 2022-03-21 - 4
GAN: 2022-03-21 - 4
GAN: 2022-03-21 - 4
GAN: 2022-03-21 - 4
GAN: 2022-03-21 - 4
GAN: 2022-03-21 - 4
GAN: 2022-03-21 - 4
GAN: 2022-03-21 - 4
GAN: 2022-02-07 - 4
GAN: 2022-02-07 - 4
GAN: 2022-01-04 - 4
GAN: 2022-01-03 - 4
GAN: 2022-01-03 - 4
GAN: 2022-01-03 - 4
GAN: 2022-01-03 - 4
GAN: 2022-01-03 - 4
GAN: 2021-11-30 - 4
GAN: 2021-11-30 - 4
GAN: 2021-11-22 - 4
GAN: 2021-11-22 - 4
GAN: 2021-11-18 - 4
GAN: 2021-11-17 - 4
GAN: 2021-10-25 - 4
GAN: 2021-10-22 - 4
GAN: 2021-10-05 - 4
GAN: 2021-10-05 - 4
GAN: 2021-10-05 - 4
GAN: 2021-10-05 - 4
GAN: 2021-09-07 - 4
GAN: 2021-09-03 - 4
GAN: 2021-08-23 - 4
GAN: 2021-08-19 - 4
GAN: 2021-08-09 - 4
GAN: 2021-06-14 - 4
GAN: 2021-05-28 - 4
GAN: 2021-05-13 - 4
GAN: 2021-03-29 - 4
GAN: 2021-03-29 - 4
GAN: 2021-03-29 - 4
GAN: 2021-03-29 - 4
GAN: 2021-03-29 - 4
GAN: 2021-03-29 - 4
GAN: 2021-03-29 - 4
GAN: 2021-03-29 - 4
GAN: 2021-03-29 - 4
GAN: 2021-01-14 - 4
GAN: 2021-01-12 - 4
GAN: 2023-04-21 - 4/A
GAN: 2021-08-23 - 4/A
GAN: 2021-08-23 - 4/A
GAN: 2021-08-23 - 4/A
GAN: 2021-08-23 - 4/A
GAN: 2021-08-23 - 4/A
GAN: 2021-08-23 - 4/A
GAN: 2021-08-20 - 4/A
GAN: 2020-12-21 - 6-K
GAN: 2020-11-16 - 6-K
GAN: 2020-11-16 - 6-K
GAN: 2020-08-20 - 6-K
GAN: 2020-06-16 - 6-K
GAN: 2020-05-07 - 6-K
GAN: 2025-05-27 - 8-K
GAN: 2025-05-19 - 8-K
GAN: 2025-05-09 - 8-K
GAN: 2025-04-11 - 8-K
GAN: 2025-03-14 - 8-K
GAN: 2025-02-07 - 8-K
GAN: 2025-01-21 - 8-K
GAN: 2024-11-08 - 8-K
GAN: 2024-10-09 - 8-K
GAN: 2024-08-09 - 8-K
GAN: 2024-06-27 - 8-K
GAN: 2024-05-09 - 8-K
GAN: 2024-04-05 - 8-K
GAN: 2024-03-13 - 8-K
GAN: 2024-02-13 - 8-K
GAN: 2023-12-22 - 8-K
GAN: 2023-12-15 - 8-K
GAN: 2023-11-08 - 8-K
GAN: 2023-10-10 - 8-K
GAN: 2023-09-26 - 8-K
GAN: 2023-08-09 - 8-K
GAN: 2023-06-15 - 8-K
GAN: 2023-05-10 - 8-K
GAN: 2023-04-19 - 8-K
GAN: 2023-03-30 - 8-K
GAN: 2023-03-15 - 8-K
GAN: 2023-01-06 - 8-K
GAN: 2023-01-04 - 8-K
GAN: 2022-12-22 - 8-K
GAN: 2022-11-23 - 8-K
GAN: 2022-11-14 - 8-K
GAN: 2022-11-14 - 8-K
GAN: 2022-08-15 - 8-K
GAN: 2022-06-15 - 8-K
GAN: 2022-06-13 - 8-K
GAN: 2022-05-16 - 8-K
GAN: 2022-04-28 - 8-K
GAN: 2022-03-29 - 8-K
GAN: 2022-03-22 - 8-K
GAN: 2022-01-19 - 8-K
GAN: 2021-12-22 - 8-K
GAN: 2021-12-03 - 8-K
GAN: 2021-12-01 - 8-K
GAN: 2021-11-30 - 8-K
GAN: 2021-11-12 - 8-K
GAN: 2021-10-15 - 8-K
GAN: 2021-08-27 - 8-K
GAN: 2021-08-26 - 8-K
GAN: 2021-08-20 - 8-K
GAN: 2021-08-16 - 8-K
GAN: 2021-07-21 - 8-K
GAN: 2021-07-12 - 8-K
GAN: 2021-07-07 - 8-K
GAN: 2021-06-11 - 8-K
GAN: 2021-06-08 - 8-K
GAN: 2021-05-17 - 8-K
GAN: 2021-04-16 - 8-K
GAN: 2021-03-25 - 8-K
GAN: 2021-01-05 - 8-K
GAN: 2023-06-01 - CORRESP
GAN: 2022-05-17 - CORRESP
GAN: 2020-12-15 - CORRESP
GAN: 2020-12-15 - CORRESP
GAN: 2020-05-01 - CORRESP
GAN: 2020-05-01 - CORRESP
GAN: 2020-04-27 - CORRESP
GAN: 2020-04-17 - CORRESP
GAN: 2025-05-01 - DEF 14A
GAN: 2023-04-28 - DEF 14A
GAN: 2022-04-29 - DEF 14A
GAN: 2021-06-10 - DEF 14A
GAN: 2025-05-01 - DEFA14A
GAN: 2024-02-09 - DEFA14A
GAN: 2024-02-01 - DEFA14A
GAN: 2024-01-10 - DEFA14A
GAN: 2023-12-22 - DEFA14A
GAN: 2023-04-28 - DEFA14A
GAN: 2022-04-29 - DEFA14A
GAN: 2020-12-15 - F-1/A
GAN: 2020-12-14 - F-1/A
GAN: 2020-05-01 - F-1/A
GAN: 2020-04-27 - F-1/A
GAN: 2020-04-17 - F-1/A
GAN: 2025-05-28 - S-8 POS
GAN: 2025-05-28 - S-8 POS
GAN: 2025-05-28 - S-8 POS
GAN: 2025-05-28 - S-8 POS
| Year | Purchases | Sales | Total Bought | Total Sold |
|---|
| Transaction Date | Name | Type Of Owner | Price | Securities Owned | Securities Transacted | Security Name | Transaction Type |
|---|
Less Than 3 Months
3.89K Shares Bought (44.75 %)
4.80K Shares Sold (55.25%)
3 - 6 Months
291.86K Shares Bought (41.82 %)
406.11K Shares Sold (58.18%)
6 - 9 Months
342.47K Shares Bought (80.18 %)
84.66K Shares Sold (19.82%)
9 - 12 Months
355.94K Shares Bought (100.00 %)
0.00 Shares Sold (0.00 %)
| Investor Name | Investment Discretion | Type of Security | Shares Owned | Avg Price Paid | Market Value | Change In Market Value | Change In Market Value (%) | Ownership | Weight |
|---|
| Date | Investors Holding | Closed Positions | Increased Positions | Reduced Positions | New Positions | Total Invested | Put/Call Ratio | Total Calls | Total Puts |
|---|
| Owner | Shares Owned |
|---|
| 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2024 | |
|---|---|---|---|---|---|---|---|
| Revenue | 5.97M | ▲ 10.69M | ▼ 8.90M | ▲ 30.48M | ▲ 36.95M | ▼ 30.72M | ▼ 30.65M |
| Cost Of Revenue | 0.00 | ▲ 1.81M | ▲ 3.57M | ▲ 11.50M | ▼ 10.04M | ▲ 14.19M | ▼ 11.16M |
| Gross Profit | 5.97M | ▲ 8.89M | ▼ 5.33M | ▲ 18.98M | ▲ 26.91M | ▼ 16.53M | ▲ 19.49M |
| Gross Profit Ratio | 1.00 | ▼ 0.83 | ▼ 0.60 | ▲ 0.62 | ▲ 0.73 | ▼ 0.54 | ▲ 0.64 |
| Research And Development Expenses | 0.00 | 0.00 | ▲ 2.94M | ▲ 6.59M | ▲ 7.21M | ▲ 8.79M | ▲ 9.62M |
| General And Administrative Expenses | 9.31M | ▼ 4.95M | ▲ 8.52M | ▲ 13.60M | ▲ 13.64M | ▼ 9.56M | ▼ 7.16M |
| Selling And Marketing Expenses | 180.13K | ▼ 0.00 | ▲ 1.26M | ▲ 6.95M | ▲ 7.97M | ▼ 7.27M | ▼ 6.02M |
| Selling General And Administrative Expenses | 9.49M | ▼ 4.95M | ▲ 9.78M | ▲ 20.54M | ▲ 21.61M | ▲ 28.38M | ▼ 22.52M |
| Other Expenses | 0.00 | 0.00 | ▼ -16.00K | ▲ 378.00K | ▲ 6.41M | ▼ -4.93M | ▲ 26.00K |
| Operating Expenses | 9.49M | ▼ 4.95M | ▲ 13.61M | ▲ 31.33M | ▲ 35.23M | ▼ 28.38M | ▼ 22.52M |
| Cost And Expenses | 9.49M | ▼ 6.75M | ▲ 17.18M | ▲ 42.83M | ▲ 45.27M | ▼ 42.57M | ▼ 33.68M |
| Interest Income | 0.00 | 0.00 | 0.00 | ▲ 32.00K | ▲ 1.27M | ▼ -2.30M | ▲ 0.00 |
| Interest Expense | 108.13K | ▼ 34.00K | ▼ -59.00K | ▲ 1.00K | ▲ 273.11M | ▼ 835.00K | ▲ 1.13M |
| Depreciation And Amortization | 2.28M | ▼ 15.00K | ▲ 884.00K | ▲ 4.20M | ▲ 6.41M | ▼ 4.38M | ▼ 1.84M |
| Ebitda | -1.02M | ▲ 3.53M | ▼ -7.40M | ▼ -8.15M | ▲ 135.24M | ▼ -7.48M | ▲ -1.19M |
| Ebitda Ratio | -0.17 | ▲ 0.33 | ▼ -0.83 | ▲ -0.27 | ▲ 3.66 | ▼ -0.24 | ▲ -0.04 |
| Operating Income | -3.52M | ▲ 3.52M | ▼ -8.28M | ▼ -12.35M | ▲ 128.83M | ▼ -11.86M | ▲ -3.03M |
| Operating Income Ratio | -0.59 | ▲ 0.33 | ▼ -0.93 | ▲ -0.41 | ▲ 3.49 | ▼ -0.39 | ▲ -0.10 |
| Total Other Income Expenses Net | 108.13K | ▼ -19.00K | ▲ -16.00K | ▲ 378.00K | ▼ -273.11M | ▲ 2.23M | ▼ -1.38M |
| Income Before Tax | -3.41M | ▲ 3.50M | ▼ -8.30M | ▼ -11.94M | ▼ -144.28M | ▲ -9.62M | ▲ -4.41M |
| Income Before Tax Ratio | -0.57 | ▲ 0.33 | ▼ -0.93 | ▲ -0.39 | ▼ -3.91 | ▲ -0.31 | ▲ -0.14 |
| Income Tax Expense | -278.00K | ▲ 165.00K | ▼ 34.00K | ▼ -3.41M | ▲ 3.43M | ▼ -247.00K | ▼ -249.00K |
| Net Income | -3.14M | ▲ 3.33M | ▼ -8.33M | ▼ -8.53M | ▼ -147.71M | ▲ -9.38M | ▲ -4.16M |
| Net Income Ratio | -0.53 | ▲ 0.31 | ▼ -0.94 | ▲ -0.28 | ▼ -4.00 | ▲ -0.31 | ▲ -0.14 |
| Eps | -0.04 | ▲ 0.16 | ▼ -0.27 | ▲ -0.20 | ▼ -3.46 | ▲ -0.21 | ▲ -0.09 |
| Eps Diluted | -0.04 | ▲ 0.16 | ▼ -0.27 | ▲ -0.20 | ▼ -3.46 | ▲ -0.21 | ▲ -0.09 |
| Weighted Average Shs Out | 85.23M | ▼ 21.37M | ▲ 30.64M | ▲ 42.02M | ▲ 42.64M | ▲ 44.87M | ▲ 45.13M |
| Weighted Average Shs Out Dil | 85.23M | ▼ 21.37M | ▲ 30.64M | ▲ 42.20M | ▲ 42.64M | ▲ 44.87M | ▲ 45.13M |
| Link | View | View | View | View | View | View | View |
| Final Link | View | View | View | View | View | View | View |
| 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2024 | |
|---|---|---|---|---|---|---|---|
| Cash And Cash Equivalents | 5.55M | ▲ 10.10M | ▲ 152.65M | ▼ 39.48M | ▲ 45.92M | ▼ 38.58M | ▼ 36.59M |
| Short Term Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash And Short Term Investments | 5.55M | ▲ 10.10M | ▲ 152.65M | ▼ 39.48M | ▲ 45.92M | ▼ 38.58M | ▼ 36.59M |
| Net Receivables | 4.23M | ▲ 7.13M | ▲ 8.06M | ▲ 8.11M | ▲ 13.81M | ▼ 11.42M | ▼ 9.43M |
| Inventory | 528.00K | ▲ 883.00K | ▲ 1.91M | ▲ 3.50M | ▲ 4.86M | ▼ 1.00 | ▼ 0.00 |
| Other Current Assets | 563.00K | ▲ 1.14M | ▼ 874.00K | ▲ 3.34M | ▼ 3.04M | ▲ 6.55M | ▼ 6.35M |
| Total Current Assets | 10.87M | ▲ 19.25M | ▲ 163.50M | ▼ 54.42M | ▲ 67.63M | ▼ 56.54M | ▼ 52.37M |
| Property Plant Equipment Net | 1.18M | ▲ 1.52M | ▲ 1.90M | ▲ 2.55M | ▲ 2.85M | ▲ 8.50M | ▼ 7.79M |
| Goodwill | 0.00 | 0.00 | 0.00 | ▲ 146.14M | ▼ 0.00 | 0.00 | 0.00 |
| Intangible Assets | 5.38M | ▼ 5.16M | ▲ 7.12M | ▲ 50.32M | ▼ 31.70M | ▼ 20.73M | ▼ 19.56M |
| Goodwill And Intangible Assets | 5.38M | ▼ 5.16M | ▲ 7.12M | ▲ 196.47M | ▼ 31.70M | ▼ 20.73M | ▼ 19.56M |
| Long Term Investments | 0.00 | 0.00 | 0.00 | 0.00 | ▼ -191.00K | ▲ 0.00 | ▲ 4.63M |
| Tax Assets | 0.00 | 0.00 | 0.00 | 0.00 | ▲ 191.00K | ▼ 154.00K | ▲ 3.36M |
| Other Non Current Assets | 173.00K | ▼ 172.00K | ▲ 737.00K | ▲ 7.48M | ▼ 896.00K | ▲ 1.58M | ▼ -6.30M |
| Total Non Current Assets | 6.74M | ▲ 6.86M | ▲ 9.75M | ▲ 206.49M | ▼ 35.45M | ▼ 30.96M | ▼ 29.04M |
| Other Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Assets | 17.61M | ▲ 26.11M | ▲ 173.25M | ▲ 260.91M | ▼ 103.08M | ▼ 87.50M | ▼ 81.40M |
| Account Payables | 1.64M | ▲ 1.73M | ▲ 4.71M | ▲ 5.27M | ▲ 6.44M | ▲ 6.97M | ▼ 6.72M |
| Short Term Debt | 0.00 | ▲ 692.00K | ▼ 262.00K | ▲ 472.00K | ▼ 195.00K | ▲ 804.00K | ▼ 801.00K |
| Tax Payables | 0.00 | ▲ 591.00K | ▼ 0.00 | ▲ 1.65M | ▼ 0.00 | 0.00 | 0.00 |
| Deferred Revenue | 0.00 | ▲ 3.02M | ▼ 1.08M | ▲ 2.43M | ▲ 2.54M | ▲ 3.49M | ▼ 3.33M |
| Other Current Liabilities | 5.89M | ▼ 5.03M | ▲ 11.26M | ▲ 24.86M | ▼ 23.36M | ▲ 25.46M | ▼ 22.35M |
| Total Current Liabilities | 7.53M | ▲ 10.48M | ▲ 17.31M | ▲ 33.03M | ▼ 32.53M | ▲ 36.72M | ▼ 33.19M |
| Long Term Debt | 713.00K | ▼ 535.00K | ▼ 313.00K | ▼ 0.00 | ▲ 28.16M | ▲ 42.19M | ▲ 43.33M |
| Deferred Revenue Non Current | 0.00 | 0.00 | 0.00 | 0.00 | ▲ 1.20M | ▲ 4.38M | ▲ 5.68M |
| Deferred Tax Liabilities Non Current | 0.00 | 0.00 | 0.00 | ▲ 1.79M | ▲ 4.22M | ▲ 5.14M | ▼ 3.36M |
| Other Non Current Liabilities | 0.00 | 0.00 | ▲ 57.00K | ▲ 2.05M | ▲ 16.20M | ▼ 3.67M | ▲ 4.77M |
| Total Non Current Liabilities | 713.00K | ▼ 535.00K | ▼ 370.00K | ▲ 3.84M | ▲ 49.78M | ▲ 55.38M | ▲ 57.14M |
| Other Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Lease Obligations | 0.00 | ▲ 1.23M | ▼ 575.00K | ▼ 472.00K | ▼ 195.00K | ▲ 3.58M | ▼ 3.28M |
| Total Liabilities | 8.24M | ▲ 11.01M | ▲ 17.68M | ▲ 36.87M | ▲ 82.31M | ▲ 92.11M | ▼ 90.33M |
| Preferred Stock | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Common Stock | 853.00K | ▲ 1.28M | ▼ 365.00K | ▲ 422.00K | ▲ 429.00K | ▲ 451.00K | ▲ 454.00K |
| Retained Earnings | -17.69M | ▼ -22.85M | ▼ -45.77M | ▼ -76.36M | ▼ -274.86M | ▼ -309.31M | ▼ -313.47M |
| Accumulated Other Comprehensive Income Loss | 0.00 | ▼ -1.89M | ▼ -2.88M | ▼ -19.58M | ▼ -33.80M | ▲ -32.30M | ▼ -33.07M |
| Other Total Stockholders Equity | 26.20M | ▲ 38.56M | ▲ 203.84M | ▲ 319.97M | ▲ 329.00M | ▲ 336.55M | ▲ 337.16M |
| Total Stockholders Equity | 9.36M | ▲ 15.10M | ▲ 155.56M | ▲ 224.04M | ▼ 20.77M | ▼ -4.60M | ▼ -8.92M |
| Total Equity | 9.36M | ▲ 15.10M | ▲ 155.56M | ▲ 224.04M | ▼ 20.77M | ▼ -4.60M | ▼ -8.92M |
| Total Liabilities And Stockholders Equity | 17.61M | ▲ 26.11M | ▲ 173.25M | ▲ 260.91M | ▼ 103.08M | ▼ 87.50M | ▼ 81.40M |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities And Total Equity | 17.61M | ▲ 26.11M | ▲ 173.25M | ▲ 260.91M | ▼ 103.08M | ▼ 87.50M | ▼ 81.40M |
| Total Investments | 0.00 | 0.00 | 0.00 | 0.00 | ▼ -191.00K | ▲ 0.00 | ▲ 4.63M |
| Total Debt | 1.02M | ▲ 1.23M | ▼ 575.00K | ▼ 472.00K | ▲ 28.16M | ▲ 46.57M | ▲ 47.42M |
| Net Debt | -4.53M | ▼ -8.87M | ▼ -152.08M | ▲ -39.01M | ▲ -17.76M | ▲ 7.99M | ▲ 10.82M |
| Link | View | View | View | View | View | View | View |
| Final Link | View | View | View | View | View | View | View |
| 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2024 | |
|---|---|---|---|---|---|---|---|
| Net Income | -3.14M | ▲ 3.33M | ▼ -7.83M | ▼ -12.55M | ▼ -147.71M | ▲ -9.38M | ▲ -4.16M |
| Depreciation And Amortization | 2.28M | ▼ 0.00 | ▲ 2.00M | ▲ 4.12M | ▲ 6.41M | ▼ 4.38M | ▼ 1.84M |
| Deferred Income Tax | 0.00 | 0.00 | ▼ -8.54M | ▲ -422.00K | ▲ 2.71M | ▼ -447.60K | ▲ -340.00K |
| Stock Based Compensation | 0.00 | 0.00 | ▲ 6.53M | ▼ 2.36M | ▼ 1.40M | ▼ 698.00K | ▲ 851.00K |
| Change In Working Capital | 2.79M | ▼ -3.77M | ▲ 2.89M | ▼ -3.53M | ▲ 4.88M | ▼ 4.17M | ▼ 487.00K |
| Accounts Receivables | -1.61M | ▲ 0.00 | ▲ 854.00K | ▼ -1.02M | ▲ -745.00K | ▼ -2.27M | ▲ 431.00K |
| Inventory | -528.00K | ▲ 0.00 | ▼ -146.66M | ▲ -3.39M | ▲ 0.00 | ▲ 995.00K | ▼ 0.00 |
| Accounts Payables | -128.00K | ▲ 0.00 | ▲ 2.51M | ▼ 472.00K | ▼ -347.00K | ▲ 1.40M | ▼ -191.00K |
| Other Working Capital | 5.06M | ▼ -3.77M | ▲ 146.18M | ▼ 412.00K | ▲ 5.97M | ▼ 5.04M | ▼ 247.00K |
| Other Non Cash Items | 454.00K | ▲ 2.32M | ▼ 1.18M | ▲ 3.66M | ▲ 134.62M | ▼ 731.73K | ▲ 5.33M |
| Net Cash Provided By Operating Activities | 2.39M | ▼ 1.88M | ▼ -3.77M | ▼ -6.35M | ▲ 2.31M | ▼ 153.14K | ▼ -280.00K |
| Investments In Property Plant And Equipment | -1.86M | ▲ -256.00K | ▼ -2.25M | ▼ -3.77M | ▲ -1.59M | ▼ -1.94M | ▲ -727.00K |
| Acquisitions Net | 0.00 | 0.00 | 0.00 | ▼ -270.00K | ▲ 0.00 | 0.00 | 0.00 |
| Purchases Of Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sales Maturities Of Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Investing Activities | 6.00K | ▼ 5.00K | ▼ -4.00K | ▲ 0.00 | ▼ -583.42K | ▲ -555.00K | ▼ -676.00K |
| Net Cash Used For Investing Activities | -1.86M | ▲ -251.00K | ▼ -2.25M | ▼ -4.04M | ▲ -1.59M | ▼ -1.94M | ▲ -727.00K |
| Debt Repayment | 0.00 | ▼ -216.00K | ▲ -17.00K | ▲ -1.00K | ▼ -2.43M | ▲ -34.33K | ▲ 0.00 |
| Common Stock Issued | 0.00 | ▲ 332.00K | ▼ 0.00 | 0.00 | ▲ 183.03K | ▲ 200.18K | ▼ 0.00 |
| Common Stock Repurchased | 41.00K | ▼ 0.00 | 0.00 | 0.00 | ▼ -19.63K | ▼ -108.00K | ▲ 3.00K |
| Dividends Paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Financing Activities | -183.00K | ▲ -101.00K | ▲ 99.40M | ▼ 29.00K | ▲ 2.42M | ▼ -98.99K | ▲ 3.00K |
| Net Cash Used Provided By Financing Activities | -142.00K | ▲ 15.00K | ▲ 99.38M | ▼ 28.00K | ▼ -10.00K | ▲ 66.87K | ▼ 3.00K |
| Effect Of Forex Changes On Cash | 63.00K | ▼ -129.00K | ▲ 761.00K | ▼ -459.00K | ▲ 3.42M | ▼ 1.24M | ▼ -982.00K |
| Net Change In Cash | 458.00K | ▲ 1.52M | ▲ 95.17M | ▼ -10.83M | ▲ 4.13M | ▼ -634.00K | ▼ -1.99M |
| Cash At End Of Period | 5.55M | ▲ 10.10M | ▲ 152.65M | ▼ 39.48M | ▲ 45.92M | ▼ 38.58M | ▼ 36.59M |
| Cash At Beginning Of Period | 5.09M | ▲ 8.58M | ▲ 57.49M | ▼ 50.31M | ▼ 41.79M | ▼ 39.21M | ▼ 38.58M |
| Operating Cash Flow | 2.39M | ▼ 1.88M | ▼ -3.77M | ▼ -6.35M | ▲ 2.31M | ▼ 153.14K | ▼ -280.00K |
| Capital Expenditure | -1.86M | ▲ -256.00K | ▼ -2.25M | ▼ -3.77M | ▲ -1.59M | ▼ -1.94M | ▲ -727.00K |
| Free Cash Flow | 531.00K | ▲ 1.63M | ▼ -6.02M | ▼ -10.13M | ▲ 721.00K | ▼ -1.78M | ▲ -1.01M |
| Link | View | View | View | View | View | View | View |
| Final Link | View | View | View | View | View | View | View |
Generating AI Summary...
(This could take up to 5 minutes)