GAMB
Valuation Ratios
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Price to Earnings | 16.56 | 19.90 | 139.69 | 25.38 |
| Price to Sales | 3.99 | 3.33 | 4.36 | 7.41 |
| Book Value Per Common Share | 3.54 | 3.19 | 2.39 | 2.36 |
| Price to Book | 3.97 | 3.05 | 3.83 | 4.29 |
| Price to Operating Cash Flow | 13.48 | 20.19 | 17.79 | 22.40 |
| Price to Free Cash Flow | 133.08 | 41.72 | 35.25 | 37.22 |
| Enterprise Value to EBITDA | 114494.28 | 156910.15 | 308126.37 | 225254.93 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Price to Earnings | -74.36 | -31.29 | 39.44 | 61.22 | 41.75 |
| Price to Sales | 7.47 | 10.71 | 11.05 | 13.86 | 11.10 |
| Book Value Per Common Share | 3.80 | 3.91 | 4.14 | 3.54 | 3.57 |
| Price to Book | 2.15 | 3.04 | 3.05 | 3.97 | 2.80 |
| Price to Operating Cash Flow | 26.68 | 63.08 | 39.33 | 35.71 | 23.88 |
| Price to Free Cash Flow | 30.22 | 76.66 | 43.68 | 134.87 | 25.90 |
| Enterprise Value to EBITDA | 1087611.70 | 256944.58 | 423557.50 | 294016.20 |
Earnings Data
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Earning YoY | 73.47 | 648.09 | -83.63 | |
| Revenue YoY | 17.05 | 42.02 | 80.77 | |
| EBITDA YoY | 84.83 | 113.56 | -28.90 | |
| Net Profit YoY | 68.01 | 664.02 | -80.81 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Earning YoY | 39.13 | -4.17 | |||
| Revenue YoY | -1.55 | -2.56 | 15.09 | 9.93 | |
| EBITDA YoY | 51.32 | -3.34 | |||
| Net Profit YoY | 41.64 | -6.77 |
Financial Strength
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Cash Per Common Share | 0.38 | 0.69 | 0.81 | 1.65 |
| Quick Ratio | 1.12 | 1.39 | 1.28 | 5.61 |
| Current Ratio | 1.17 | 1.45 | 1.32 | 5.75 |
| Debt to Equity | 0.45 | 0.30 | 0.59 | 0.14 |
| Long-Term Debt to Equity | 0.21 | 0.03 | 0.23 | 0.02 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Cash Per Common Share | 0.21 | 0.52 | 0.60 | 0.40 | 0.44 |
| Quick Ratio | 0.46 | 0.54 | 0.99 | 1.12 | 0.97 |
| Current Ratio | 0.46 | 0.59 | 1.06 | 1.17 | 1.03 |
| Debt to Equity | 1.28 | 1.21 | 1.07 | 0.45 | 0.50 |
| Long-Term Debt to Equity | 0.78 | 0.71 | 0.78 | 0.21 | 0.22 |
Profitability
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| ROA | 17.18 | 11.79 | 1.72 | 13.68 |
| ROE | 24.90 | 15.35 | 2.74 | 15.58 |
| Gross Margin | 94.07 | 91.61 | 96.13 | 100.00 |
| Operating Margin | 29.05 | 19.37 | 5.06 | 30.32 |
| EBITDA Margin | 33.61 | 21.29 | 14.16 | 35.99 |
| Net Profit Margin | 24.12 | 16.81 | 3.12 | 29.42 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| ROA | -1.27 | -4.34 | 3.67 | 4.44 | 4.51 |
| ROE | -2.89 | -9.60 | 7.62 | 6.44 | 6.79 |
| Gross Margin | 91.25 | 93.15 | 94.47 | 93.81 | 94.76 |
| Operating Margin | -2.39 | -26.50 | 33.74 | 27.76 | 31.61 |
| EBITDA Margin | 6.79 | -17.99 | 43.03 | 32.73 | 37.22 |
| Net Profit Margin | -9.90 | -33.88 | 27.65 | 22.47 | 26.49 |
Dividends
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Dividend Yield | ||||
| Dividend Payout Ratio |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Dividend Yield | |||||
| Dividend Payout Ratio |
Financial Statements
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | 178,583.00 | 154,869.00 | 138,875.00 | 91,025.00 |
| Current Assets | 34,889.00 | 47,367.00 | 41,961.00 | 56,544.00 |
| Cash and Short-Term Investments | 13,729.00 | 25,429.00 | 29,664.00 | 51,047.00 |
| Cash and Cash Equivalents | 13,729.00 | 25,429.00 | 29,664.00 | 51,047.00 |
| Short-Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 19,465.00 | 19,979.00 | 10,766.00 | 4,132.00 |
| Inventory | 0 | 0 | 75.00 | 0 |
| Other Current Assets | 0 | 1,959.00 | 1,456.00 | 1,365.00 |
| Non-Current Assets | 143,694.00 | 107,502.00 | 96,914.00 | 34,481.00 |
| Property, Plant, Equipment Net | 6,465.00 | 2,368.00 | 2,532.00 | 2,034.00 |
| Goodwill | 10,800.00 | 10,800.00 | 10,800.00 | 0 |
| Intangible Assets | 120,011.00 | 87,200.00 | 77,721.00 | 25,419.00 |
| Long-Term Investments | 0 | 0 | 0 | 0 |
| Non-Current Deferred Assets | 6,418.00 | 7,134.00 | 5,861.00 | 7,028.00 |
| Other Non-Current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
| Liabilities | 55,395.00 | 35,945.00 | 51,766.00 | 11,116.00 |
| Current Liabilities | 29,736.00 | 32,747.00 | 31,708.00 | 9,830.00 |
| Payables and Expenses | 11,281.00 | 10,888.00 | 7,058.00 | 3,493.00 |
| Account Payables | 2,396.00 | 1,862.00 | 1,235.00 | 1,045.00 |
| Current Accrued Liabilities | 6,392.00 | 7,656.00 | 4,292.00 | 1,968.00 |
| Short-Term Debt | 4,562.00 | 533.00 | 554.00 | 6,337.00 |
| Other Current Liabilities | 13,893.00 | 21,326.00 | 24,096.00 | 0.00 |
| Non-Current Liabilities | 25,659.00 | 3,198.00 | 20,058.00 | 1,286.00 |
| Long-Term Debt | 23,401.00 | 1,190.00 | 1,518.00 | 1,286.00 |
| Other Non-Current Liabilities | 2,258.00 | 2,008.00 | 18,540.00 | 0.00 |
| Equity | 123,188.00 | 118,924.00 | 87,109.00 | 79,909.00 |
| Shareholders Equity | 123,188.00 | 118,924.00 | 87,109.00 | 79,909.00 |
| Capital Stock | 0 | 0 | 0 | 0 |
| Share Premium | 0 | 0 | 0 | 0 |
| Retained Earnings | 75,337.00 | 44,658.00 | 26,398.00 | 23,796.00 |
| Treasury Shares | 29,998.00 | 3,107.00 | 348.00 | 0 |
| Accumulated Other Comprehensive Income | 67,225.00 | 69,959.00 | 56,648.00 | 53,671.00 |
| Minority Interest | 0 | 0 | 0 | 0 |
| Debt | 27,963.00 | 1,723.00 | 2,072.00 | 7,623.00 |
| Net Debt | 9,202.00 | 0 | 0 | 0 |
| Common Shares Outstanding | 34,762.90 | 37,222.55 | 36,470.34 | 33,806.42 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Revenues | 127,182.00 | 108,652.00 | 76,507.00 | 42,323.00 |
| Cost Of Revenue | 7,536.00 | 9,112.00 | 2,959.00 | 0 |
| Interest Income | 137.00 | 259.00 | 0 | 0 |
| Interest Expense | 2,798.00 | 900.00 | 971.00 | 668.00 |
| Non-Interest Expense | 72,593.00 | 65,181.00 | 51,277.00 | 27,631.00 |
| Gross Profit | 119,646.00 | 99,540.00 | 73,548.00 | 42,323.00 |
| Operating Expenses | 81,820.00 | 70,002.00 | 60,280.00 | 30,411.00 |
| Selling, General and Administrative Expenses | 72,593.00 | 65,181.00 | 51,277.00 | 27,631.00 |
| Research and Development Expenses | 0 | 10,287.00 | 6,764.00 | 3,947.00 |
| Other Operating Expenses | 2,945.00 | 1,819.00 | 1,248.00 | 476.00 |
| Operating Income | 37,826.00 | 29,538.00 | 13,268.00 | 11,912.00 |
| Net Non-Operating Income | 0 | 0 | -103.00 | -100.00 |
| EBT | 34,150.00 | 20,141.00 | 2,900.00 | 12,164.00 |
| Income Tax | 3,471.00 | 1,881.00 | 510.00 | -289.00 |
| Net Income Including Non-Controlling Interests | 30,679.00 | 18,260.00 | 2,390.00 | 12,453.00 |
| Net Income | 30,679.00 | 18,260.00 | 2,390.00 | 12,453.00 |
| EBIT | 36,948.00 | 21,041.00 | 3,871.00 | 12,832.00 |
| Deprecation and Amortization | 5,802.00 | 2,088.00 | 6,959.00 | 2,401.00 |
| EBITDA | 42,750.00 | 23,129.00 | 10,830.00 | 15,233.00 |
| EPS | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS | 0.00 | 0.00 | 0.00 | 0.00 |
| Average Shares Outstanding Basic | 36,034.11 | 37,083.26 | 36,470.34 | 30,886.56 |
| Average Shares Outstanding Diluted | 36,337.35 | 38,542.17 | 36,470.34 | 33,746.54 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Cash Flow | 37,638.00 | 17,910.00 | 18,755.00 | 13,997.00 |
| Operating Net Income | 34,150.00 | 20,141.00 | 2,900.00 | 12,164.00 |
| Deprecation and Amortization | 5,802.00 | 2,088.00 | 6,959.00 | 2,401.00 |
| Deferred Income Tax | 0 | 0 | 0 | 0 |
| Share Based Compensation | 4,953.00 | 3,607.00 | 3,214.00 | 1,995.00 |
| Change in Working Capital | -215.00 | -6,072.00 | -2,699.00 | 328.00 |
| Other Operating Activities | -7,052.00 | -1,854.00 | 8,381.00 | -2,891.00 |
| Investing Cash Flow | -43,842.00 | -19,474.00 | -32,699.00 | -5,574.00 |
| Capital Expenditure | -1,886.00 | -1,977.00 | -2,036.00 | 0 |
| Net Purchase/Sale of PPE | -1,326.00 | -451.00 | -330.00 | -305.00 |
| Net Purchase/Sale of Investments Net | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Business | -10,154.00 | -10,490.00 | -23,411.00 | 0 |
| Other Investing Activities | -30,476.00 | -6,556.00 | -6,922.00 | 0 |
| Financing Cash Flow | -5,244.00 | -3,143.00 | -7,310.00 | 34,988.00 |
| Net Issuance/Repayment of Debt | 23,812.00 | -402.00 | -6,315.00 | -225.00 |
| Net Issuance/Repurchase of Equity | -26,860.00 | -2,572.00 | -348.00 | 39,060.00 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Other Financing Activities | -2,196.00 | -169.00 | -647.00 | -3,847.00 |
| Net Change in Cash | -11,448.00 | -4,707.00 | -21,254.00 | 43,411.00 |
| Cash at Beginning of Period | 25,429.00 | 29,664.00 | 51,047.00 | 8,225.00 |
| Cash at End of Period | 13,729.00 | 25,429.00 | 29,664.00 | 51,047.00 |
| Free Cash Flow | 3,813.00 | 8,667.00 | 9,467.00 | 8,423.00 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|---|---|
| Assets | 305,115.00 | 308,960.00 | 305,906.00 | 178,583.00 | 188,535.00 | 0 |
| Current Assets | 31,257.00 | 41,167.00 | 45,467.00 | 34,889.00 | 36,399.00 | 0 |
| Cash and Short-Term Investments | 7,355.00 | 18,667.00 | 21,498.00 | 13,729.00 | 15,723.00 | 0 |
| Cash and Cash Equivalents | 7,355.00 | 18,667.00 | 21,498.00 | 13,729.00 | 15,723.00 | 0 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 23,902.00 | 19,052.00 | 20,820.00 | 19,465.00 | 18,583.00 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0.00 | 3,448.00 | 3,149.00 | 1,695.00 | 2,093.00 | 0 |
| Non-Current Assets | 273,858.00 | 267,793.00 | 260,439.00 | 143,694.00 | 152,136.00 | 0 |
| Property, Plant, Equipment Net | 6,782.00 | 6,979.00 | 6,484.00 | 6,465.00 | 6,946.00 | 0 |
| Goodwill | 0 | 68,530.00 | 68,003.00 | 10,800.00 | 10,800.00 | 10,800.00 |
| Intangible Assets | 0 | 186,543.00 | 180,140.00 | 120,011.00 | 127,598.00 | 122,364.00 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-Current Deferred Assets | 4,799.00 | 5,741.00 | 5,812.00 | 6,418.00 | 6,792.00 | 0 |
| Other Non-Current Assets | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0 |
| Liabilities | 171,431.00 | 169,278.00 | 158,468.00 | 55,395.00 | 63,201.00 | 0 |
| Current Liabilities | 67,674.00 | 70,059.00 | 42,911.00 | 29,736.00 | 35,250.00 | 0 |
| Payables and Expenses | 12,548.00 | 12,456.00 | 14,689.00 | 11,281.00 | 8,480.00 | 0 |
| Account Payables | 12,108.00 | 2,020.00 | 1,707.00 | 2,396.00 | 1,577.00 | 0 |
| Current Accrued Liabilities | 0 | 5,529.00 | 4,440.00 | 6,392.00 | 4,800.00 | 4,332.00 |
| Short-Term Debt | 11,220.00 | 15,697.00 | 11,680.00 | 4,562.00 | 4,168.00 | 0 |
| Other Current Liabilities | 43,906.00 | 41,906.00 | 16,542.00 | 13,893.00 | 22,602.00 | 0 |
| Non-Current Liabilities | 103,757.00 | 99,219.00 | 115,557.00 | 25,659.00 | 27,951.00 | 0 |
| Long-Term Debt | 76,979.00 | 79,869.00 | 81,723.00 | 23,401.00 | 25,693.00 | 0 |
| Other Non-Current Liabilities | 26,778.00 | 19,350.00 | 33,834.00 | 2,258.00 | 2,258.00 | 0 |
| Equity | 133,684.00 | 139,682.00 | 147,438.00 | 123,188.00 | 125,334.00 | 0 |
| Shareholders Equity | 133,684.00 | 139,682.00 | 147,438.00 | 123,188.00 | 125,334.00 | 0 |
| Capital Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Premium | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 69,296.00 | 73,156.00 | 86,573.00 | 75,337.00 | 67,404.00 | 0 |
| Treasury Shares | 34,679.00 | 29,998.00 | 29,998.00 | 29,998.00 | 25,233.00 | 0 |
| Accumulated Other Comprehensive Income | 85,168.00 | 84,290.00 | 79,757.00 | 67,225.00 | 73,408.00 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 88,199.00 | 95,566.00 | 93,403.00 | 27,963.00 | 29,861.00 | 0 |
| Net Debt | 75,745.00 | 71,606.00 | 67,018.00 | 9,202.00 | 8,723.00 | 0 |
| Common Shares Outstanding | 35,166.90 | 35,712.65 | 35,603.15 | 34,762.90 | 35,079.34 | 0 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Revenues | 38,982.00 | 39,594.00 | 40,635.00 | 35,308.00 | 32,118.00 |
| Cost Of Revenue | 3,410.00 | 2,713.00 | 2,246.00 | 2,185.00 | 1,683.00 |
| Interest Income | 512.00 | 54.00 | 36.00 | 19.00 | 551.00 |
| Interest Expense | 2,529.00 | 1,763.00 | 2,762.00 | 794.00 | 1,052.00 |
| Non-Interest Expense | 23,560.00 | 21,321.00 | 22,905.00 | 19,328.00 | 16,856.00 |
| Gross Profit | 35,572.00 | 36,881.00 | 38,389.00 | 33,123.00 | 30,435.00 |
| Operating Expenses | 29,485.00 | 29,713.00 | 28,035.00 | 21,469.00 | 20,832.00 |
| Selling, General and Administrative Expenses | 23,560.00 | 21,321.00 | 22,905.00 | 19,328.00 | 16,856.00 |
| Other Operating Expenses | 6,049.00 | 6,141.00 | 1,025.00 | 966.00 | 3,616.00 |
| Operating Income | 6,087.00 | 7,168.00 | 10,354.00 | 11,654.00 | 9,603.00 |
| EBT | -3,461.00 | -12,257.00 | 10,949.00 | 9,006.00 | 9,102.00 |
| Income Tax | 399.00 | 1,158.00 | -287.00 | 1,073.00 | 593.00 |
| Net Income Including Non-Controlling Interests | -3,860.00 | -13,415.00 | 11,236.00 | 7,933.00 | 8,509.00 |
| Net Income | -3,860.00 | -13,415.00 | 11,236.00 | 7,933.00 | 8,509.00 |
| EBIT | -932.00 | -10,494.00 | 13,711.00 | 9,800.00 | 10,154.00 |
| Deprecation and Amortization | 3,577.00 | 3,373.00 | 3,776.00 | 1,756.00 | 1,801.00 |
| EBITDA | 2,645.00 | -7,121.00 | 17,487.00 | 11,556.00 | 11,955.00 |
| EPS | -0.00 | -0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS | -0.00 | -0.00 | 0.00 | 0.00 | 0.00 |
| Average Shares Outstanding Basic | 35,582.41 | 35,679.47 | 35,572.36 | 34,747.78 | 35,592.25 |
| Average Shares Outstanding Diluted | 35,582.41 | 35,679.47 | 36,219.72 | 35,188.86 | 35,833.77 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Operating Cash Flow | 10,911.00 | 6,725.00 | 11,415.00 | 13,702.00 | 14,936.00 |
| Operating Net Income | -3,461.00 | -12,257.00 | 10,949.00 | 9,006.00 | 9,102.00 |
| Deprecation and Amortization | 3,577.00 | 3,373.00 | 3,776.00 | 1,756.00 | 1,801.00 |
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 |
| Share Based Compensation | 1,728.00 | 2,222.00 | 1,409.00 | 1,216.00 | 1,180.00 |
| Change in Working Capital | 1,749.00 | 1,446.00 | -3,375.00 | 1,781.00 | 2,123.00 |
| Other Operating Activities | 7,318.00 | 11,941.00 | -1,344.00 | -57.00 | 730.00 |
| Investing Cash Flow | -8,005.00 | -8,319.00 | -68,357.00 | -10,167.00 | -1,151.00 |
| Capital Expenditure | -1,081.00 | -964.00 | -827.00 | -399.00 | -422.00 |
| Net Purchase/Sale of PPE | -199.00 | -226.00 | -311.00 | -138.00 | -274.00 |
| Net Purchase/Sale of Investments Net | 0 | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Business | -6,736.00 | -7,180.00 | -67,255.00 | -10,154.00 | 0 |
| Other Investing Activities | 11.00 | 51.00 | 36.00 | 524.00 | -455.00 |
| Financing Cash Flow | -14,162.00 | -1,170.00 | 64,034.00 | -5,874.00 | -5,931.00 |
| Net Issuance/Repayment of Debt | -6,302.00 | -250.00 | 70,906.00 | -705.00 | -21,289.00 |
| Net Issuance/Repurchase of Equity | -4,532.00 | 0 | 0 | -4,665.00 | -12,445.00 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | -3,328.00 | -920.00 | -6,872.00 | -504.00 | 27,803.00 |
| Net Change in Cash | -11,256.00 | -2,764.00 | 7,092.00 | -2,339.00 | 7,854.00 |
| Cash at Beginning of Period | 18,667.00 | 21,498.00 | 13,729.00 | 15,723.00 | 7,523.00 |
| Cash at End of Period | 7,355.00 | 18,667.00 | 21,498.00 | 13,729.00 | 15,723.00 |
| Free Cash Flow | 9,631.00 | 5,535.00 | 10,277.00 | 3,626.00 | 13,771.00 |