
GCL Global Holdings (GCL) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
101.6M
Total Liabilities
64.6M
Shareholders Equity
37.0M
Debt to Equity
1.75
Cash Flow Metrics
Revenue & Profitability Trend
GCL Global Holdings Income Statement From 2022 to 2025
Metric | 2025 | 2024 | 2023 | 2022 |
---|---|---|---|---|
Revenue | 142.1M | 97.5M | 77.4M | 65.8M |
Cost of Goods Sold | 120.8M | 84.2M | 63.6M | 55.2M |
Gross Profit | 21.2M | 13.3M | 13.8M | 10.6M |
Gross Margin % | 15.0% | 13.7% | 17.9% | 16.1% |
Operating Expenses | ||||
Research & Development | - | - | - | - |
Selling, General & Administrative | 18.0M | 15.7M | 10.2M | 6.5M |
Other Operating Expenses | - | - | - | - |
Total Operating Expenses | 18.0M | 15.7M | 10.2M | 6.5M |
Operating Income | 3.2M | -2.4M | 3.6M | 4.0M |
Operating Margin % | 2.3% | -2.5% | 4.6% | 6.1% |
Non-Operating Items | ||||
Interest Income | - | - | - | - |
Interest Expense | 2.3M | 507.8K | 191.2K | 117.6K |
Other Non-Operating Income | 5.2M | 994.2K | -648.8K | 1.4M |
Pre-tax Income | 6.2M | -1.9M | 2.8M | 5.3M |
Income Tax | 1.1M | 53.3K | 620.1K | 758.1K |
Effective Tax Rate % | 18.3% | 0.0% | 22.5% | 14.2% |
Net Income | 5.0M | -2.0M | 2.1M | 4.6M |
Net Margin % | 3.6% | -2.0% | 2.8% | 7.0% |
Key Metrics | ||||
EBITDA | 11.7M | 1.2M | 5.4M | 5.0M |
EPS (Basic) | - | $-0.01 | $0.02 | $0.04 |
EPS (Diluted) | - | $-0.01 | $0.02 | $0.04 |
Basic Shares Outstanding | - | 126276394 | 126276394 | 126225000 |
Diluted Shares Outstanding | - | 126276394 | 126276394 | 126225000 |
Income Statement Trend
GCL Global Holdings Balance Sheet From 2022 to 2025
Metric | 2025 | 2024 | 2023 | 2022 |
---|---|---|---|---|
Assets | ||||
Current Assets | ||||
Cash & Equivalents | 18.2M | 2.7M | 2.5M | 3.2M |
Short-term Investments | - | - | - | - |
Accounts Receivable | 25.8M | 17.4M | 17.0M | 8.6M |
Inventory | 5.9M | 4.8M | 3.1M | 3.0M |
Other Current Assets | - | - | - | - |
Total Current Assets | 62.1M | 32.6M | 29.2M | 21.1M |
Non-Current Assets | ||||
Property, Plant & Equipment | 1.3M | 2.0M | 1.4M | 952.9K |
Goodwill | 22.5M | 16.1M | 18.9M | 2.6M |
Intangible Assets | 16.5M | 10.1M | 14.8M | 2.6M |
Long-term Investments | - | - | - | - |
Other Non-Current Assets | 351.1K | 1.7M | 94.9K | 40.7K |
Total Non-Current Assets | 39.5M | 17.0M | 18.6M | 4.0M |
Total Assets | 101.6M | 49.6M | 47.8M | 25.0M |
Liabilities | ||||
Current Liabilities | ||||
Accounts Payable | 33.0M | 13.6M | 12.6M | 6.5M |
Short-term Debt | 11.6M | 10.2M | 9.9M | 3.0M |
Current Portion of Long-term Debt | - | - | - | - |
Other Current Liabilities | 1.1M | 2.3M | 759.0K | - |
Total Current Liabilities | 52.3M | 30.4M | 25.1M | 10.6M |
Non-Current Liabilities | ||||
Long-term Debt | 1.7M | 812.9K | 1.3M | 1.8M |
Deferred Tax Liabilities | 0 | 347.0K | 609.6K | 6.7K |
Other Non-Current Liabilities | - | 1.4M | 3.5M | - |
Total Non-Current Liabilities | 12.3M | 2.5M | 5.4M | 1.8M |
Total Liabilities | 64.6M | 32.9M | 30.5M | 12.4M |
Equity | ||||
Common Stock | 12.2K | 710.5K | 166.5K | 166.5K |
Retained Earnings | 17.5M | 11.9M | 13.3M | 11.3M |
Treasury Stock | - | - | - | - |
Other Equity | - | - | - | - |
Total Shareholders Equity | 37.0M | 16.6M | 17.3M | 12.6M |
Key Metrics | ||||
Total Debt | 13.3M | 11.0M | 11.2M | 4.8M |
Working Capital | 9.7M | 2.2M | 4.1M | 10.5M |
Balance Sheet Composition
GCL Global Holdings Cash Flow Statement From 2022 to 2025
Metric | 2025 | 2024 | 2023 | 2022 |
---|---|---|---|---|
Operating Activities | ||||
Net Income | 5.0M | -2.0M | 2.1M | 4.6M |
Depreciation & Amortization | 2.4M | 2.4M | 1.5M | 623.5K |
Stock-Based Compensation | - | - | - | - |
Working Capital Changes | 2.1M | 1.7M | -11.7M | -5.0M |
Operating Cash Flow | 9.8M | 1.7M | -7.4M | 145.2K |
Investing Activities | ||||
Capital Expenditures | -161.4K | -277.6K | -538.4K | -239.8K |
Acquisitions | -435.4K | -503.0K | -6.1K | 0 |
Investment Purchases | -5.4M | 0 | -71.0K | 0 |
Investment Sales | - | - | 0 | 1.4M |
Investing Cash Flow | -6.3M | -780.6K | -615.5K | 1.4M |
Financing Activities | ||||
Share Repurchases | 0 | -163.9K | 0 | - |
Dividends Paid | - | - | - | - |
Debt Issuance | 64.8M | 28.2M | 8.9M | 10.2M |
Debt Repayment | -28.9M | -25.6M | -2.5M | -9.6M |
Financing Cash Flow | 33.6M | 4.1M | 4.4M | 550.2K |
Free Cash Flow | -10.5M | 1.0M | -4.9M | -7.9M |
Net Change in Cash | 37.0M | 5.0M | -3.6M | 2.1M |
Cash Flow Trend
GCL Global Holdings Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
74.60
Price to Book
13.13
Price to Sales
3.20
Profitability Ratios
Profit Margin
3.93%
Operating Margin
4.74%
Return on Equity
19.10%
Return on Assets
2.68%
Financial Health
Current Ratio
1.19
Debt to Equity
34.25
Beta
0.38
Per Share Data
EPS (TTM)
$0.05
Book Value per Share
$0.28
Revenue per Share
$1.33
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
gcl | 455.0M | 74.60 | 13.13 | 19.10% | 3.93% | 34.25 |
Roblox | 89.2B | -89.38 | 252.37 | -426.61% | -23.67% | 528.68 |
Electronic Arts | 41.9B | 41.80 | 6.92 | 15.46% | 13.94% | 36.32 |
Playtika Holding | 1.4B | 16.52 | -16.25 | -123.72% | 3.23% | -28.79 |
Doubledown | 461.8M | 3.93 | 0.53 | 14.53% | 34.91% | 4.45 |
Take-Two Interactive | 40.1B | -8.50 | 11.52 | -89.29% | -72.92% | 100.75 |
Financial data is updated regularly. All figures are in the company's reporting currency.