GDEV Inc. (GDEV)
NASDAQ: GDEV · Real-Time Price · USD
10.63
-0.57 (-5.13%)
Aug 21, 2026, 4:00 PM EDT - Market closed
GDEV Inc. Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 380.39 | 404.35 | 420.93 | 464.55 | 479.69 | 434.09 | |
Revenue Growth | -10.52% | -3.94% | -9.39% | -3.16% | 10.50% | 66.39% |
Cost of Revenue | 134.08 | 141.41 | 142.02 | 164.61 | 176.98 | 136.17 |
Gross Profit | 246.31 | 262.93 | 278.92 | 299.94 | 302.71 | 297.92 |
Selling, General & Admin | 170.07 | 193.91 | 240.63 | 257.71 | 191.82 | 293.1 |
Other Operating Expenses | -2.24 | -2.12 | -2.23 | -2.05 | -1.33 | - |
Operating Expenses | 167.84 | 191.8 | 238.42 | 261.57 | 220.48 | 295.74 |
Operating Income | 78.47 | 71.13 | 40.5 | 38.36 | 82.22 | 2.18 |
Interest Expense | -2.57 | -0.08 | -0.08 | -0.06 | -0.12 | -0.09 |
Interest & Investment Income | 2.5 | 2.5 | 3.72 | 5.25 | 1.87 | - |
Earnings From Equity Investments | 0.14 | -3.8 | -7.52 | -0.52 | -10.12 | - |
Currency Exchange Gain (Loss) | 0.8 | 0.8 | -5.19 | -3.4 | -1.02 | -2.81 |
Other Non Operating Income (Expenses) | 2.12 | 4.03 | 0.32 | 10.47 | 1.71 | 9.84 |
EBT Excluding Unusual Items | 81.45 | 74.57 | 31.74 | 50.11 | 74.55 | 9.12 |
Impairment of Goodwill | - | - | - | - | -62.83 | - |
Gain (Loss) on Sale of Investments | 0.13 | 0.13 | -1.7 | -0.12 | - | - |
Asset Writedown | - | - | - | - | -0.55 | - |
Other Unusual Items | - | - | - | - | - | -125.44 |
Pretax Income | 81.58 | 74.7 | 30.04 | 49.99 | 11.17 | -116.32 |
Income Tax Expense | 5.79 | 5.37 | 4.51 | 3.88 | 3.76 | 1.13 |
Earnings From Continuing Operations | 75.79 | 69.33 | 25.53 | 46.12 | 7.41 | -117.44 |
Minority Interest in Earnings | - | - | - | - | -0.11 | -0.01 |
Net Income | 75.79 | 69.33 | 25.53 | 46.12 | 7.3 | -117.46 |
Net Income to Common | 75.79 | 69.33 | 25.53 | 46.12 | 7.3 | -117.46 |
Net Income Growth | 60.86% | 171.52% | -44.63% | 531.45% | - | - |
Shares Outstanding (Basic) | 18 | 18 | 18 | 20 | 20 | 18 |
Shares Outstanding (Diluted) | 18 | 18 | 18 | 20 | 20 | 18 |
Shares Change | 0.24% | -0.21% | -7.96% | 1.18% | 7.87% | 3.93% |
EPS (Basic) | 4.18 | 3.82 | 1.40 | 2.34 | 0.37 | -6.40 |
EPS (Diluted) | 4.11 | 3.77 | 1.38 | 2.30 | 0.37 | -6.40 |
EPS Growth | 60.56% | 173.19% | -40.00% | 523.49% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 47.81 | 29.13 | 28.18 | 17.22 | 115.09 | 104.43 |
Free Cash Flow Per Share | 2.59 | 1.58 | 1.53 | 0.86 | 5.81 | 5.69 |
Gross Margin | 64.75% | 65.03% | 66.26% | 64.56% | 63.10% | 68.63% |
Operating Margin | 20.63% | 17.59% | 9.62% | 8.26% | 17.14% | 0.50% |
Profit Margin | 19.92% | 17.15% | 6.07% | 9.93% | 1.52% | -27.06% |
Free Cash Flow Margin | 12.57% | 7.21% | 6.69% | 3.71% | 23.99% | 24.06% |
EBITDA | 81.25 | 76.15 | 45.05 | 44.64 | 89.12 | 4.72 |
EBITDA Margin | 21.36% | 18.83% | 10.70% | 9.61% | 18.58% | 1.09% |
D&A For EBITDA | 2.78 | 5.02 | 4.56 | 6.28 | 6.9 | 2.54 |
EBIT | 78.47 | 71.13 | 40.5 | 38.36 | 82.22 | 2.18 |
EBIT Margin | 20.63% | 17.59% | 9.62% | 8.26% | 17.14% | 0.50% |
Effective Tax Rate | 7.10% | 7.18% | 15.01% | 7.76% | 33.66% | - |
Advertising Expenses | - | 153.5 | 200.82 | 218.35 | 146.45 | 266.8 |