Previous Close | $0.00 |
Intrinsic Value | $0.00 |
Upside potential | NaN% |
Data is not available at this time.
GAN Limited operates in the technology-driven gaming and gambling sector, specializing in enterprise-level B2B solutions for online casino and sports betting platforms. The company generates revenue primarily through software licensing, managed services, and turnkey solutions tailored for regulated iGaming markets. Its proprietary technology stack includes real-time data feeds, risk management tools, and player engagement features, positioning GAN as a critical infrastructure provider for operators seeking scalable, compliance-ready solutions. The company serves a mix of U.S. and international clients, capitalizing on the gradual liberalization of online gambling regulations. GAN’s market position hinges on its ability to integrate with legacy systems while offering modular, API-driven products that reduce time-to-market for partners. Unlike pure-play operators, GAN’s asset-light model focuses on high-margin recurring revenue streams, though it faces competition from larger gaming tech firms and in-house operator developments. The company’s niche expertise in regulated markets provides a defensible moat, but growth depends on legislative tailwinds and execution in scaling its platform across new jurisdictions.
GAN reported $135.0 million in revenue for the period, reflecting its core B2B monetization strategy. The company posted a net loss of $7.96 million, with diluted EPS of -$0.18, indicating ongoing investments in platform development and market expansion. Operating cash flow was positive at $5.81 million, while capital expenditures remained modest at $536,000, suggesting disciplined resource allocation despite growth initiatives.
The negative net income underscores GAN’s current earnings challenges, though its operating cash flow positivity hints at underlying cash generation potential. Capital efficiency metrics are mixed, with low capex intensity supporting asset-light operations but elevated debt levels ($50.3 million) weighing on net earnings. The absence of dividends aligns with reinvestment priorities in technology and regulatory compliance capabilities.
GAN maintains $38.7 million in cash and equivalents against $50.3 million in total debt, yielding a net debt position that warrants monitoring. The balance sheet reflects a growth-stage technology company, with liquidity sufficient to fund near-term operations but reliant on future cash flows or financing to address longer-term obligations. No dividend payouts further conserve liquidity for strategic needs.
Top-line growth is tied to regulatory expansions and client acquisitions, with no dividend policy in place. The company’s focus remains on capturing market share in nascent U.S. iGaming states and international markets, prioritizing reinvestment over shareholder returns. Historical losses suggest growth is still capital-intensive, though scalable software margins could improve profitability as revenue scales.
Market expectations likely price in GAN’s exposure to iGaming regulatory catalysts, with valuation metrics reflecting both growth potential and execution risks. The negative EPS and net debt position may temper multiples, but recurring revenue streams and regulatory tailwinds could support premium pricing if execution improves. Comparables suggest investors weigh GAN against high-growth, high-risk tech peers in gaming infrastructure.
GAN’s regulatory expertise and modular platform provide differentiation in a fragmented market, but success hinges on securing anchor clients in new jurisdictions. The outlook remains cautiously optimistic, with profitability contingent on scaling existing contracts and managing debt. Near-term risks include competition and legislative delays, while long-term upside could emerge from U.S. market expansion and cross-selling opportunities.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |