Previous Close | $1.52 |
Intrinsic Value | $2.78 |
Upside potential | +83% |
Data is not available at this time.
GigaMedia Limited operates in the digital entertainment and cloud computing sectors, primarily focusing on online games and SaaS solutions. The company generates revenue through game publishing, virtual item sales, and subscription-based cloud services, targeting markets in Asia. Despite its niche positioning, GigaMedia faces intense competition from larger gaming and tech firms, which limits its market share. Its diversified approach across gaming and cloud services provides some resilience but lacks the scale to dominate either segment. The company’s historical reliance on legacy gaming titles and slower adaptation to modern gaming trends further constrains growth potential in a rapidly evolving industry.
GigaMedia reported revenue of $2.97 million for FY 2024, with a net loss of $2.32 million, reflecting ongoing challenges in monetization and cost management. The negative operating cash flow of $2.33 million underscores inefficiencies in converting sales into cash. Capital expenditures were minimal at $46,000, indicating limited reinvestment in growth initiatives. These metrics highlight persistent profitability struggles and operational inefficiencies.
The company’s diluted EPS of -$0.21 signals weak earnings power, exacerbated by declining revenue streams. With negligible capital expenditures, GigaMedia’s capital efficiency remains low, as it fails to generate meaningful returns on invested capital. The lack of scalable revenue drivers further diminishes its ability to improve earnings in the near term.
GigaMedia maintains a strong liquidity position with $34.78 million in cash and equivalents, against minimal total debt of $84,000. This conservative balance sheet provides a buffer against operational losses but does not address underlying profitability issues. The absence of significant leverage is a positive, though the company’s financial health is undermined by consistent cash burn.
Revenue trends indicate stagnation, with no clear growth catalysts in the near term. The company has not paid dividends, aligning with its focus on preserving cash amid losses. Without a turnaround strategy, growth prospects remain muted, and shareholder returns are unlikely to materialize in the current operational framework.
The market appears to discount GigaMedia’s prospects, given its persistent losses and lack of scalable growth. Valuation metrics are challenging to assess due to negative earnings, with investors likely pricing in limited upside until operational improvements emerge. The company’s cash reserves provide some downside protection but do not justify a premium valuation.
GigaMedia’s primary advantage lies in its cash-rich balance sheet, which offers flexibility for potential pivots or acquisitions. However, without a clear path to profitability or market differentiation, the outlook remains uncertain. Strategic shifts into higher-growth segments or partnerships could improve prospects, but execution risks persist in a competitive landscape.
Company filings (10-K), Bloomberg
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 |