investorscraft@gmail.com

Intrinsic ValueGorilla Technology Group Inc. (GRRRW)

Previous Close$0.36
Intrinsic Value
Upside potential
Previous Close
$0.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gorilla Technology Group Inc. operates in the technology sector, specializing in advanced security and surveillance solutions. The company leverages AI-driven analytics and IoT integration to deliver intelligent systems for enterprise and government clients. Its core revenue model is built on licensing proprietary software, hardware sales, and recurring service contracts, positioning it in the high-growth cybersecurity and smart city markets. Gorilla Technology differentiates itself through its proprietary AI algorithms and end-to-end solutions, targeting sectors with stringent security needs such as critical infrastructure and public safety. The company competes in a fragmented but rapidly evolving industry, where technological differentiation and scalability are key to maintaining market share. Its focus on emerging markets and strategic partnerships enhances its ability to capture growth in underpenetrated regions.

Revenue Profitability And Efficiency

In FY 2024, Gorilla Technology reported revenue of $74.7 million, reflecting its commercial traction in security solutions. However, the company posted a net loss of $64.8 million, indicating significant cost pressures or investment in growth initiatives. Operating cash flow was negative at $29.6 million, while capital expenditures were modest at $0.5 million, suggesting limited reinvestment in physical assets.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at $0, underscoring its current lack of profitability. Negative operating cash flow and high net losses highlight challenges in converting revenue into sustainable earnings. Capital efficiency appears constrained, with minimal capex relative to operational cash burn, raising questions about scalability and margin improvement potential.

Balance Sheet And Financial Health

Gorilla Technology held $21.7 million in cash and equivalents against $22.2 million in total debt, indicating a tight liquidity position. The near-parity between cash and debt suggests limited financial flexibility, though the absence of dividend payouts preserves capital for operational needs. Investors should monitor debt servicing capacity given the company's negative cash flow.

Growth Trends And Dividend Policy

Revenue growth trends are not discernible from the single-year data provided. The company does not pay dividends, aligning with its focus on reinvesting resources into growth and technology development. Future expansion will likely depend on securing larger contracts and improving operational leverage to transition toward profitability.

Valuation And Market Expectations

With 10.7 million shares outstanding and no positive earnings, traditional valuation metrics are inapplicable. Market expectations likely hinge on Gorilla Technology's ability to monetize its AI and IoT offerings at scale. The warrant structure (GRRRW) implies investor interest in leveraged upside, contingent on operational turnaround.

Strategic Advantages And Outlook

Gorilla Technology's proprietary AI and focus on high-demand security verticals provide a foundation for long-term competitiveness. However, near-term challenges include achieving profitability and managing liquidity. Success depends on executing larger deployments, controlling costs, and potentially securing strategic partnerships or funding to sustain growth initiatives.

Sources

Company filings (CIK: 0001903145)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount