stockrow
Friday 6 November 2026
Export GAUZ’s income statement to Excel — free account
Gauzy Ltd.
GAUZ Technology Electronic Components
Gauzy Ltd.’s revenue for fiscal 2024 (year ended December 2024) was $103.5 million, up 32.8% from fiscal 2023.
- Revenue
- −17.8%
- EPS
- +78.1%
- Free cash flow
- +54.6%
Quarter to June 2025, against a year earlier
6.47
0.06
−0.92%
Follow GAUZ
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TTM Jun ’25 | Trend | 10 yrs | 2025e | 2026e | 2027e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 49 | 78 | 104 | 97 | +45.3% | 115 | 198 | 282 | +39.7% | |
| Gross margin, % | — | — | — | — | — | — | — | 19.76 | 25.57 | 28.73 | 27.84 | +9.0 pt | ||||||
| EBT | — | — | — | — | — | — | — | (38) | (79) | (53) | (38) | +18.5% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | (77.21) | (101.42) | (51.31) | (39.58) | +25.9 pt | ||||||
| Net income | — | — | — | — | — | — | — | (38) | (79) | (53) | (38) | +18.5% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 353.01 | 358.03 | 160.16 | 103.32 | (32.6%) | |||||
| Earnings | — | — | — | — | — | — | — | (272.98) | (363.89) | (82.20) | (41.00) | (45.1%) | ||||||
| Cash flow | — | — | — | — | — | — | — | (214.22) | (142.86) | (49.36) | (21.46) | (52.0%) | ||||||
| Capex | — | — | — | — | — | — | — | (23.73) | (47.88) | (17.72) | (11.62) | (13.6%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | (237.95) | (190.74) | (67.08) | (33.08) | (46.9%) | ||||||
| Book value | — | — | — | — | — | — | — | (627.71) | (628.52) | 74.77 | 19.06 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | 0 | 0 | 1 | 1 | +115.7% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | — | — | 1.02 | 1.02 | 1.24 | 0.06 | 1.1 | ||||||
| P/B | — | — | — | — | — | — | — | 0.00 | 0.00 | 2.65 | 0.35 | 0.9 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 2.41 | 2.41 | 1.43 | 0.50 | 2.1 | ||||||
| EV/FCF | — | — | — | — | — | — | — | (5.14) | (5.14) | (3.41) | (1.57) | (4.6) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | (30) | (31) | (32) | (20) | +3.5% | |||||
| Capex | — | — | — | — | — | — | — | (3) | (10) | (11) | (11) | +86.4% | ||||||
| Free cash flow | — | — | — | — | — | — | — | (33) | (42) | (43) | (31) | +14.5% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | (15) | (18) | (2) | (24) | (62.7%) | |||||
| Net debt | — | — | — | — | — | — | — | 42 | 108 | 20 | 42 | (31.9%) | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | (87) | (137) | 48 | 18 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | (66.76) | (39.96) | (23.26) | (40.0) pt | |||||
| ROIC | — | — | — | — | — | — | — | 0.00 | 0.00 | (28.32) | (35.66) | (28.3) pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 70.75 | 120.10 | (94.46) | +120.1 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 636 | 708 | — | +11.3% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.12 | 0.15 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2024 · latest quarter Jun 2025 · fundamentals updated 25 Oct 2026
Gauzy Ltd. vs peers in Electronic Components (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| ELTK Eltek Ltd. | $40.5M | — (loss-making) | 8.4× | −7.94% (below 0%: shrinking) | n/m | +94.44% (above 0%: growing) | (8.36%) | (22.07%) | Compare |
| DAIO Data I/O Corporation | $24.6M | — (loss-making) | — (loss-making) | −13.43% (below 0%: shrinking) | n/m | −397.95% (below 0%: shrinking) | 57.00% | (14.06%) | Compare |
| REFR Research Frontiers Incorporated | $12.9M | — (loss-making) | — (loss-making) | −78.56% (below 0%: shrinking) | n/m | −208.08% (below 0%: shrinking) | (517.32%) | (672.53%) | Compare |
| OST Ostin Technology Group Co., Ltd. | $10.2M | — (loss-making) | — | −60.75% (below 0%: shrinking) | −100.00% (below 0%: shrinking) | −72.90% (below 0%: shrinking) | 2.02% | 0.00% | Compare |
| WETH Wetouch Technology Inc. | $10.2M | 1.1× | — | +12.74% (above 0%: growing) | −5.26% (below 0%: shrinking) | +87.69% (above 0%: growing) | 34.88% | 22.61% | Compare |
| NEON Neonode Inc. | $10.1M | 1.2× | — (loss-making) | −20.37% (below 0%: shrinking) | n/m | −9.97% (below 0%: shrinking) | 98.11% | (486.58%) | Compare |
| GAUZ Gauzy Ltd. | $7.5M | — (loss-making) | — (loss-making) | −17.84% (below 0%: shrinking) | n/m | +54.56% (above 0%: growing) | 21.37% | (62.38%) | |
| MSAI MultiSensor AI Holdings, Inc. | $6.7M | — (loss-making) | — (loss-making) | +19.45% (above 0%: growing) | n/m | −105.04% (below 0%: shrinking) | 45.78% | (153.45%) | Compare |
| MTEK Maris-Tech Ltd. | $2.8M | — (loss-making) | — | −10.33% (below 0%: shrinking) | n/m | −137.39% (below 0%: shrinking) | (36.00%) | 0.00% | Compare |
| Median of peers | $10.2M | — | — | −11.88% | — | −88.97% | 18.45% | (18.06%) |