stockrow
Friday 6 November 2026
Export GGR’s income statement to Excel — free account
Gogoro Inc.
GGR Consumer Cyclical Auto Manufacturers
Gogoro Inc.’s revenue for fiscal 2025 (year ended December 2025) was $281.5 million, down 9.39% from fiscal 2024.
- Revenue
- +7.30%
- EPS
- +86.7%
- Free cash flow
- +85.9%
- Total debt
- −28.2%
Quarter to June 2026, against a year earlier
2.78
0.31
−10.03%
Follow GGR
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 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | 364 | 366 | 383 | 350 | 311 | 281 | 286 | (5.0%) | 296 | 314 | — | +5.5% | |
| Gross margin, % | — | — | — | — | 21.82 | 16.69 | 15.08 | 14.56 | 2.55 | 8.23 | 17.02 | (13.6) pt | ||||||
| EBT | — | — | — | — | (50) | (67) | (99) | (76) | (123) | (80) | (48) | +9.7% | ||||||
| EBT margin, % | — | — | — | — | (13.83) | (18.40) | (25.84) | (21.73) | (39.52) | (28.41) | (16.68) | (14.6) pt | ||||||
| Net income | — | 0 | — | — | (50) | (67) | (99) | (76) | (123) | (80) | (48) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | 37.67 | 37.86 | 34.49 | 29.80 | 23.45 | 19.08 | 14.23 | (12.7%) | |||||
| Earnings | — | — | — | — | (5.10) | (7.00) | (9.00) | (6.60) | (9.40) | (5.48) | (3.16) | +1.5% | ||||||
| Cash flow | — | — | — | — | 0.08 | 8.36 | (5.84) | 5.03 | 0.74 | 2.43 | 2.33 | +98.9% | ||||||
| Capex | — | — | — | — | (15.04) | (12.97) | (11.11) | (9.94) | (9.30) | (4.41) | (2.18) | (21.8%) | ||||||
| Free cash flow | — | — | — | — | (14.96) | (4.61) | (16.94) | (4.91) | (8.55) | (1.98) | 0.15 | (33.3%) | ||||||
| Book value | — | — | — | — | 18.93 | 12.80 | 26.93 | 21.18 | 13.32 | 7.34 | 5.60 | (17.3%) | ||||||
| Shares, m | — | — | — | — | 10 | 10 | 11 | 12 | 13 | 15 | 16 | +8.8% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | 0.00 | 0.00 | 1.94 | 1.66 | 0.43 | 0.14 | 0.20 | 0.7 | ||||||
| P/B | — | — | — | — | 88.18 | 29.38 | 2.49 | 2.34 | 0.75 | 0.37 | 0.50 | 20.6 | ||||||
| EV/Sales | — | — | — | — | 0.00 | 0.00 | 2.35 | 2.39 | 1.28 | 1.29 | 1.16 | 1.2 | ||||||
| EV/FCF | — | — | — | — | 0.00 | 112.79 | (4.79) | (14.53) | (3.52) | (12.44) | 111.55 | 12.9 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | 1 | 81 | (65) | 59 | 10 | 36 | 47 | +116.4% | |||||
| Capex | — | — | — | — | (145) | (125) | (123) | (117) | (123) | (65) | (44) | (14.8%) | ||||||
| Free cash flow | — | — | — | — | (145) | (45) | (188) | (58) | (113) | (29) | 3 | (27.4%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | 149 | (123) | 150 | 52 | (23) | (41) | (61) | n/m | |||||
| Net debt | — | — | — | — | 66 | 232 | 156 | 255 | 267 | 323 | 276 | +37.3% | ||||||
| Shareholders’ equity | — | — | — | — | 183 | 124 | 299 | 249 | 177 | 108 | 112 | (10.0%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | (12.47) | (8.24) | (11.52) | (8.91) | (16.00) | (12.28) | (7.16) | +0.2 pt | |||||
| ROIC | — | — | — | — | (9.15) | (10.06) | (40.94) | (10.96) | (19.97) | (10.63) | (6.54) | (1.5) pt | ||||||
| ROE | — | — | — | — | 0.00 | (99.56) | (58.70) | (27.77) | (57.74) | (56.16) | (36.08) | (56.2) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 1,963 | 2,048 | 1,892 | 2,097 | 1,416 | — | (7.8%) | |||||
| Revenue/emp, $m | — | — | — | — | 0.00 | 0.19 | 0.19 | 0.18 | 0.15 | 0.20 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Gogoro Inc. vs peers in Auto Manufacturers (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 |
|---|---|---|---|---|---|---|---|---|---|
| LOT Lotus Technology Inc. Sponsored ADR | $197.5M | — (loss-making) | — (loss-making) | −39.84% (below 0%: shrinking) | n/m | +88.53% (above 0%: growing) | 10.08% | (40.47%) | Compare |
| NIU Niu Technologies | $123.2M | — (loss-making) | 7.9× | +21.11% (above 0%: growing) | n/m | +234.40% (above 0%: growing) | 15.99% | (7.64%) | Compare |
| SEV Aptera Motors Corp. | $79.4M | — (loss-making) | — | — | n/m | −128.65% (below 0%: shrinking) | — | 0.00% | Compare |
| GGR Gogoro Inc. | $40.6M | — (loss-making) | — (loss-making) | +7.30% (above 0%: growing) | n/m | +85.87% (above 0%: growing) | 22.61% | (4.37%) | |
| WKHS Workhorse Group, Inc. | $34.2M | — (loss-making) | — (loss-making) | +374.93% (above 0%: growing) | n/m | −159.63% (below 0%: shrinking) | (209.77%) | (545.20%) | Compare |
| LOBO Lobo EV Technologies Ltd | $5.8M | — | — | — | — | −222.36% (below 0%: shrinking) | — | — | Compare |
| GOEVQ Canoo Inc. | $5.4M | — (loss-making) | — (loss-making) | −65.06% (below 0%: shrinking) | n/m | +60.03% (above 0%: growing) | 80.92% | (6,643.32%) | Compare |
| FFAI Faraday Future Intelligent Electric Inc. | $3.9M | — (loss-making) | — | +1,448.15% (above 0%: growing) | n/m | +1.96% (above 0%: growing) | (1,280.14%) | (4,165.91%) | Compare |
| CENN Cenntro Inc. | $2.5M | — (loss-making) | — (loss-making) | −2.89% (below 0%: shrinking) | n/m | +38.59% (above 0%: growing) | 6.63% | (120.53%) | Compare |
| Median of peers | $20.0M | — | — | +9.11% | — | +20.28% | 8.36% | (120.53%) |