Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Gorilla Technology Group Inc.

GRRR

Valuace

Růst

Zdraví

Cena

$ 10.99

+0.14 (0.99%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019
Total Revenues	101.4	101.4	74.7	64.7	22.4	42.2	45.4	39.3
Cost of Revenues	67.5	67.5	37.4	20.0	14.1	26.5	26.9	21.1
Gross Profit	33.9	33.9	37.3	44.7	8.3	15.8	18.6	18.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	35.6	26.5	21.1	18.3	33.9	20.1	11.9	8.7	26.7	31.5
Cost of Revenues	25.0	16.6	14.0	11.9	23.8	10.6	1.7	1.3	11.0	5.7
Gross Profit	10.5	9.9	7.0	6.4	10.1	9.5	10.2	7.4	15.7	25.8

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019
R&D Expenses	0.0	0.0	0.0	3.7	14.1	15.1	14.3	11.3
Selling General & Admin Expenses	0.0	0.0	0.0	30.1	12.8	8.4	8.3	7.4
Depreciation & Amortization	1.3	1.3	1.4	1.2	10.1	8.7	8.2	6.4
Total Operating Expenses	41.7	25.4	104.3	27.7	97.1	23.8	22.6	18.9
Operating Income	-7.8	8.5	-66.9	17.1	-88.7	-8.0	-3.8	-0.3

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.6
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	17.4	4.3
Depreciation & Amortization	0.3	0.4	0.3	0.3	0.3	0.4	0.4	0.4	0.2	0.4
Total Operating Expenses	9.7	9.5	11.9	10.6	72.8	15.5	-3.0	18.9	7.8	4.9
Operating Income	0.8	0.4	-4.9	-4.2	-62.7	-6.0	13.2	-11.4	7.9	16.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019
Interest Income	3.3	3.3	1.6	0.8	0.2	0.0	0.2	0.4
Interest Expense	0.5	0.5	0.7	0.8	0.8	0.7	0.5	0.5
Other Expense	-3.1	-19.4	0.8	0.0	1.6	-0.8	-2.2	-0.2
IBT	-10.9	-10.9	-66.1	17.0	-87.1	-8.8	-6.0	-0.6
Income Tax Expense	0.3	0.3	-1.3	3.5	0.4	-0.2	-0.1	0.0
Net Income	-11.3	-11.3	-64.8	13.5	-87.5	-8.5	-5.9	-0.5

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	1.0	1.1	0.6	0.6	0.7	0.5	0.2	0.2	0.2	0.1
Interest Expense	0.1	0.1	0.1	0.2	0.2	0.1	0.2	0.2	0.2	0.2
Other Expense	-5.0	1.0	0.5	0.4	0.6	0.3	0.0	0.0	0.0	-0.1
IBT	-4.2	1.4	-4.4	-3.8	-62.1	-5.7	13.2	-11.5	7.9	16.4
Income Tax Expense	-1.4	1.4	-0.5	0.8	-3.5	2.1	0.1	0.1	1.3	2.2
Net Income	-2.7	0.0	-3.9	-4.6	-58.6	-7.8	13.1	-11.5	6.6	14.2

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019
EPS	$0.00	$0.00	$0.00	$0.19	$-1.78	$-0.39	$-0.27	$-0.02
EPS Diluted	$0.00	$0.00	$0.00	$0.18	$-1.78	$-0.39	$-0.27	$-0.02
Shares Outstanding	27.6	22.3	10.6	70.4	49.1	21.7	21.7	21.7
Diluted Shares Outstanding	27.6	22.3	10.6	75.6	49.1	21.7	21.7	21.7

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.10	$0.20
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.06	$0.20
Shares Outstanding	27.6	23.2	19.7	19.5	11.8	11.8	10.7	10.7	68.9	70.2
Diluted Shares Outstanding	27.6	23.2	19.7	19.5	11.8	11.8	10.4	10.4	102.9	70.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019
Cash And Equivalents	5.3	21.7	5.3	23.0	9.9	12.2	17.6
Short Term Investments	28.8	15.8	28.8	7.9	9.0	7.4	5.2
Total Cash & ST Investments	34.1	37.5	34.1	30.9	19.0	19.6	22.9
Accounts Receivable	35.8	60.4	35.8	15.4	36.5	34.9	31.9
Inventory	0.0	0.0	0.0	0.1	0.2	0.1	0.2
Other Current Assets	7.6	28.8	7.6	0.1	0.3	0.2	0.5
Total Current Assets	77.5	126.7	77.5	47.8	55.8	54.8	55.4

Current Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents	10.1	20.8	21.7	21.7	11.2	11.2	5.3	18.8	10.3	10.3
Short Term Investments	0.0	0.0	15.8	0.0	22.4	1.5	28.8	1.0	9.9	1.1
Total Cash & ST Investments	10.1	20.8	37.5	21.7	12.8	12.8	34.1	19.8	20.2	11.3
Accounts Receivable	81.1	70.3	60.4	60.0	52.8	52.8	35.8	29.1	17.1	17.1
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.1
Other Current Assets	34.2	35.8	28.8	45.0	29.2	29.2	7.6	1.1	9.9	9.9
Total Current Assets	125.4	126.9	126.7	126.7	94.7	94.7	77.5	89.8	38.3	38.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019
Net Property, Plant & Equipment	15.9	15.4	15.9	16.1	34.5	32.4	32.7
Goodwill	0.0	0.0	0.0	-56.3	0.0	0.0	0.0
Intangible Assets	5.9	2.9	5.9	56.3	3.4	4.1	6.0
Long-Term Investments	13.6	0.0	13.6	0.0	0.1	0.2	0.1
Other Long-Term Assets	1.5	1.8	1.5	1.3	0.7	0.6	0.6
Total Long-Term Assets	37.9	27.1	37.9	17.5	39.1	37.5	39.5
Total Assets	115.4	153.8	115.4	65.3	94.9	92.3	94.9

Long-Term Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment	17.3	15.4	15.4	15.4	15.6	15.6	15.9	15.1	15.7	15.7
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	2.7	2.8	2.9	2.9	5.5	5.5	5.9	8.9	9.1	9.1
Long-Term Investments	4.0	1.5	0.0	0.0	13.6	0.0	13.6	0.4	0.5	0.0
Other Long-Term Assets	2.1	1.7	1.8	8.7	1.0	17.3	1.5	1.0	0.9	1.5
Total Long-Term Assets	37.3	28.8	27.1	27.1	38.4	38.4	37.9	25.4	26.3	26.3
Total Assets	162.7	155.8	153.8	153.8	133.1	133.1	115.4	115.2	64.6	64.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019
Accounts Payable	11.0	26.0	11.0	6.7	8.1	6.7	3.6
Short-Term Debt	32.3	17.3	26.1	15.6	25.1	19.2	20.5
Other Current Liabilities	10.9	22.7	12.5	5.9	4.8	0.1	0.2
Current Liabilities	54.3	75.3	54.3	28.3	38.0	28.5	27.0

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	30.5	22.7	26.0	26.0	8.9	8.9	11.0	7.2	3.8	3.8
Short-Term Debt	14.1	14.7	17.3	17.3	29.9	29.9	26.1	31.8	18.0	18.0
Other Current Liabilities	2.1	3.5	22.7	32.0	26.7	16.2	12.5	20.8	7.0	7.1
Current Liabilities	58.1	51.2	75.3	75.3	54.9	54.9	54.3	60.1	28.8	28.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019
Long-Term Debt	6.8	5.0	6.8	8.3	10.8	10.0	9.4
Capital Leases	0.0	0.8	0.1	0.0	0.1	0.0	0.1
Def. Tax Liability	0.1	0.0	0.1	0.1	0.1	0.1	0.2
Total Liabilities	61.3	80.7	61.3	36.7	49.0	38.8	36.6

Long-Term Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt	4.6	4.4	5.0	5.0	6.0	6.0	6.8	7.0	6.5	6.5
Capital Leases	0.7	0.7	0.8	0.8	0.8	0.8	0.1	0.0	0.0	0.0
Def. Tax Liability	1.4	0.2	0.0	0.0	0.0	0.0	0.1	0.1	0.1	0.0
Total Liabilities	64.6	56.2	80.7	80.7	61.1	61.1	61.3	67.3	35.5	35.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019
Common Stock	0.0	0.0	0.0	0.0	6.2	6.2	6.1
Retained Earnings	-83.4	-148.2	-83.4	-97.0	-9.5	-0.9	5.0
Comprehensive Income	1.7	-0.1	1.0	0.4	2.0	1.6	0.8
Total Common Equity	54.2	73.1	54.2	28.5	45.9	53.5	58.4

Total Common Equity	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-156.7	-152.8	-148.2	-148.2	-81.8	-81.8	-83.4	-90.1	-104.3	-104.3
Comprehensive Income	1.0	-1.6	-0.1	-0.1	-1.0	-1.0	1.0	0.1	0.2	0.2
Total Common Equity	98.2	99.6	73.1	73.1	72.1	72.1	54.2	47.9	29.1	29.1

Other		TTM	2024	2023	2022	2021	2020	2019
Total Debt		39.1	22.2	32.9	23.9	35.9	29.2	29.9
Book Value		54.2	73.1	54.2	28.5	45.9	53.5	58.4

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		98.2	99.6	73.1	73.1	72.1	72.1	54.2	47.9	29.1	29.1

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019
Net Income	13.5	-66.1	13.5	-87.1	-8.8	-6.0	-0.6
Depreciation & Amortization	1.1	1.4	1.2	7.6	8.7	8.2	6.4
Stock-Based Compensation	0.9	1.0	0.7	0.3	0.0	0.0	0.0
Change Working Capital	-2.5	-48.4	-34.6	1.3	0.9	-5.6	4.8
Change In Accounts Receivable	-2.3	-43.0	-32.4	3.6	-1.6	-5.1	-0.9
Change In Accounts Payable	0.0	15.0	4.6	-1.4	1.4	3.1	1.4
Change In Inventories	0.0	0.0	0.0	0.1	-0.1	0.1	0.0
Other Non-cash Items	-24.6	82.5	9.7	69.1	0.8	1.5	0.4
Cash from Operations	-11.3	0.0	-9.4	-8.8	1.6	-1.9	11.1

Cash Flow From Operating Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Income	0.0	-4.4	-3.8	-33.2	-33.2	0.8	0.8	6.6	14.2	-3.6
Depreciation & Amortization	0.4	0.3	0.3	0.3	0.3	0.4	0.4	0.0	0.4	0.3
Stock-Based Compensation	0.0	0.5	0.3	0.1	0.1	0.4	0.4	0.9	-0.5	0.3
Change Working Capital	-11.5	-3.1	-14.0	-22.2	-22.2	-9.5	-9.5	0.0	0.0	-1.3
Change In Accounts Receivable	-15.7	-15.3	-17.2	-12.9	-12.9	-8.5	-8.5	0.0	0.0	-1.1
Change In Accounts Payable	0.0	7.6	-3.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	8.6	4.9	6.5	45.8	45.8	2.4	2.4	-7.5	-13.6	-1.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.7	-6.0

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019
Capital Expenditure	-0.2	-0.5	-0.3	-3.0	-8.4	-5.5	-11.1
Acquisitions	0.0	0.0	0.0	0.0	-0.9	-1.4	-3.4
Investments	0.0	-0.6	-34.6	-1.1	-1.6	-2.2	-2.0
Sales of Investment	0.0	18.1	0.0	2.2	0.1	0.0	2.3
Other Investing Activities	-5.5	0.0	-3.8	0.0	0.8	1.4	3.8
Cash from Investing	-5.7	0.0	-38.7	-1.9	-9.9	-7.7	-10.4

Cash Flow From Investing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	2-2023
Capital Expenditure	-0.2	-0.1	-0.2	-0.1	-0.1	-0.2	-0.2	-0.1
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	0.0	-2.7	-1.5	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	2.7	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.8
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.9

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019
Debt Repaid	0.0	0.0	1.2	-25.1	-5.3	-0.9	-0.6
Debt Issued	15.3	-10.7	10.2	13.0	12.0	0.2	30.5
Issuance of Common Stock	0.0	0.0	0.9	32.3	0.0	0.0	0.0
Repurchase of Common Stock	0.0	-3.6	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	5.3	0.0	4.4	16.4	11.3	4.8	1.0
Cash from Financing	5.3	0.0	29.7	23.6	6.0	3.9	0.4

Cash Flow From Financing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	1-2024	4-2023	3-2023	2-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	18.8	-0.3	-3.1	22.2	-13.7	3.0	-5.9	14.3	0.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	-1.8	0.0	-1.8	-1.8	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.6
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.6

Cash position		TTM	2024	2023	2022	2021	2020	2019
Net Change in Cash		-12.0	16.4	-17.7	13.1	-2.2	-5.5	1.2
Closing Cash Balance		0.0	21.7	5.3	23.0	9.9	12.2	17.6

Cash position		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Change in Cash		100.0	-10.7	-0.9	0.0	0.0	1.2	0.0	0.0	0.7	-6.4
Closing Cash Balance		110.2	10.1	20.8	0.0	0.0	11.2	0.0	0.0	18.8	-6.4

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019
Free Cash Flow		-11.5	-31.1	-13.2	-11.8	-6.8	-7.5	0.0
Real Free Cash Flow		-12.4	-32.1	-13.9	-12.1	-6.8	-7.5	0.0

Free Cash Flow		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Free Cash Flow		-2.8	-2.0	-11.0	-9.3	-9.3	-5.8	-5.8	0.0	0.7	-6.1
Real Free Cash Flow		-2.8	-2.4	-11.2	-9.4	-9.4	-6.2	-6.2	-0.9	1.3	-6.4