stockrow
Friday 6 November 2026
Export GIGM’s income statement to Excel — free account
GigaMedia Limited
GIGM Communication Services Electronic Gaming & Multimedia
GigaMedia Limited’s revenue for fiscal 2025 (year ended December 2025) was $3.5 million, up 17.0% from fiscal 2024.
- Revenue
- +245.4%
- EPS
- +288.9%
- Free cash flow
- +52.1%
Quarter to September 2026, against a year earlier
1.38
0.02
−1.43%
Follow GIGM
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 Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 9 | 12 | 7 | 7 | 7 | 5 | 6 | 4 | 3 | 3 | 7 | (10.0%) | — | — | — | — | |
| Gross margin, % | 53.87 | 56.04 | 49.51 | 53.89 | 57.00 | 52.95 | 58.19 | 56.99 | 49.68 | 52.39 | 59.37 | (1.5) pt | ||||||
| EBT | (7) | (1) | (3) | (2) | (1) | (3) | (3) | (3) | (2) | (2) | 1 | (15.7%) | ||||||
| EBT margin, % | (80.43) | (5.04) | (44.97) | (24.97) | (18.81) | (62.36) | (49.27) | (79.19) | (77.33) | (44.73) | 12.37 | +35.7 pt | ||||||
| Net income | (6) | 1 | (3) | (2) | (1) | (3) | (3) | (3) | (2) | (2) | (2) | (14.0%) | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.81 | 1.05 | 0.64 | 0.60 | 0.62 | 0.50 | 0.51 | 0.39 | 0.27 | 0.31 | 0.62 | (10.0%) | |||||
| Earnings | (0.55) | 0.10 | (0.29) | (0.14) | (0.12) | (0.31) | (0.28) | (0.31) | (0.21) | (0.14) | 0.08 | (14.1%) | ||||||
| Cash flow | (0.51) | (0.10) | (0.35) | (0.14) | (0.19) | (0.37) | (0.23) | (0.11) | (0.21) | (0.18) | 0.00 | (11.1%) | ||||||
| Capex | 0.12 | (0.02) | (0.01) | (0.01) | 0.00 | (0.01) | (0.01) | (0.01) | 0.00 | 0.00 | 0.00 | n/m | ||||||
| Free cash flow | (0.39) | (0.12) | (0.37) | (0.15) | (0.19) | (0.38) | (0.23) | (0.11) | (0.22) | (0.18) | 0.00 | (8.1%) | ||||||
| Book value | 5.40 | 5.55 | 5.26 | 5.03 | 4.89 | 4.60 | 4.40 | 3.94 | 3.65 | 3.35 | 3.86 | (5.2%) | ||||||
| Shares, m | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 0.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 0.00 | 30.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 17.52 | 3.1 | |||||
| P/S | 3.52 | 2.91 | 4.67 | 4.01 | 5.14 | 4.53 | 2.43 | 3.61 | 5.77 | 4.84 | 2.25 | 4.1 | ||||||
| P/B | 0.53 | 0.55 | 0.57 | 0.48 | 0.65 | 0.49 | 0.28 | 0.36 | 0.42 | 0.45 | 0.42 | 0.5 | ||||||
| EV/Sales | (3.58) | (2.40) | (3.39) | (4.37) | (1.16) | (2.60) | (5.52) | (4.82) | (5.16) | (4.11) | (1.76) | (3.7) | ||||||
| EV/FCF | 0.94 | 0.82 | 0.90 | 2.57 | 0.88 | 1.19 | 2.92 | 2.03 | 1.47 | 1.73 | 1.47 | 1.5 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (6) | (1) | (4) | (2) | (2) | (4) | (3) | (1) | (2) | (2) | (8) | (11.1%) | |||||
| Capex | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | n/m | ||||||
| Free cash flow | (4) | (1) | (4) | (2) | (2) | (4) | (3) | (1) | (2) | (2) | (8) | (8.1%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 60 | 60 | 57 | 55 | 44 | 39 | 45 | 37 | 34 | 33 | 28 | (6.5%) | |||||
| Net debt | (64) | (64) | (60) | (58) | (46) | (42) | (47) | (39) | (35) | (34) | (30) | (6.8%) | ||||||
| Shareholders’ equity | 60 | 61 | 58 | 56 | 54 | 51 | 49 | 44 | 40 | 37 | 43 | (5.2%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (8.01) | 1.59 | (4.99) | (2.75) | (2.22) | (6.09) | (5.11) | (6.89) | (5.17) | (3.81) | 1.94 | +4.2 pt | |||||
| ROIC | 0.00 | 0.00 | 0.00 | 0.00 | (16.62) | (27.32) | (121.89) | (41.38) | (44.07) | (67.05) | (5.41) | (67.0) pt | ||||||
| ROE | (9.66) | 1.79 | (5.34) | (2.92) | (2.36) | (6.53) | (5.53) | (7.38) | (5.47) | (4.02) | 0.00 | +5.6 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 251 | 151 | 150 | 136 | 135 | 123 | 101 | 96 | 87 | 81 | — | (11.8%) | |||||
| Revenue/emp, $m | 0.04 | 0.08 | 0.05 | 0.05 | 0.05 | 0.04 | 0.06 | 0.04 | 0.03 | 0.04 | — | +2.0% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 5 Nov 2026
GigaMedia Limited vs peers in Electronic Gaming & Multimedia (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 |
|---|---|---|---|---|---|---|---|---|---|
| CTW CTW Cayman | $100.7M | — | — | — | — | −216.27% (below 0%: shrinking) | — | — | Compare |
| MYPS PLAYSTUDIOS, Inc. | $56.2M | — (loss-making) | — (loss-making) | −15.14% (below 0%: shrinking) | n/m | +281.63% (above 0%: growing) | 81.23% | (40.41%) | Compare |
| GAME GameSquare Holdings, Inc. | $46.3M | — (loss-making) | — (loss-making) | +137.21% (above 0%: growing) | n/m | −263.32% (below 0%: shrinking) | 48.98% | (9.26%) | Compare |
| GMHS Gamehaus Holdings Inc. | $36.2M | 7.1× | — | −12.33% (below 0%: shrinking) | −36.31% (below 0%: shrinking) | −52.86% (below 0%: shrinking) | 53.77% | 3.31% | Compare |
| MSGM Motorsport Games Inc. | $19.6M | 10.0× | 15.3× | +36.58% (above 0%: growing) | −90.24% (below 0%: shrinking) | +381.17% (above 0%: growing) | 81.79% | 18.03% | Compare |
| SNAL Snail, Inc. | $16.3M | — (loss-making) | 4.9× | −11.31% (below 0%: shrinking) | n/m | +18.27% (above 0%: growing) | 39.07% | (13.54%) | Compare |
| GIGM GigaMedia Limited | $15.5M | 17.5× | — | +245.41% (above 0%: growing) | n/m | +52.13% (above 0%: growing) | 63.21% | 21.55% | |
| GDC GD Culture Group Limited | $4.6M | — (loss-making) | — | −99.03% (below 0%: shrinking) | n/m | −512.34% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| GXAI Gaxos.ai Inc. | $4.0M | — (loss-making) | — (loss-making) | +1,337.08% (above 0%: growing) | n/m | −47.21% (below 0%: shrinking) | 100.00% | (75.89%) | Compare |
| Median of peers | $27.9M | — | — | −11.31% | — | −50.03% | 53.77% | (9.26%) |