stockrow
Friday 6 November 2026
Export GRRR’s income statement to Excel — free account
Gorilla Technology Group Inc.
GRRR Technology Software Infrastructure
Gorilla Technology Group Inc.’s revenue for fiscal 2025 (year ended December 2025) was $101.4 million, up 35.7% from fiscal 2024.
- Revenue
- +223.1%
- EPS
- +3.08%
- Free cash flow
- −129.0%
- Total debt
- +299.3%
Quarter to June 2026, against a year earlier
6.80
0.37
+5.75%
Follow GRRR
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 | — | — | — | 39 | 45 | 42 | 22 | 65 | 75 | 101 | 93 | +17.1% | 207 | 575 | 1,810 | +161.4% | |
| Gross margin, % | — | — | — | 40.56 | 34.48 | 37.34 | 37.20 | 69.12 | 49.96 | 33.42 | 34.12 | (7.1) pt | ||||||
| EBT | — | — | — | (1) | 0 | (9) | (87) | 17 | (66) | (11) | (48) | +63.9% | ||||||
| EBT margin, % | — | — | — | (1.44) | 0.00 | (20.80) | (388.72) | 26.30 | (88.53) | (10.79) | (52.05) | (9.3) pt | ||||||
| Net income | — | 0 | — | (1) | 0 | (9) | (87) | 17 | (66) | (11) | (57) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | 1.81 | 2.09 | 14.23 | 4.56 | 9.19 | 7.07 | 4.56 | 3.57 | +16.7% | |||||
| Earnings | — | — | — | (0.02) | (0.27) | (2.88) | (17.80) | 1.92 | (6.13) | (0.51) | (2.31) | +71.6% | ||||||
| Cash flow | — | — | — | 0.28 | 0.00 | 0.55 | (1.79) | (1.34) | (2.81) | (1.29) | 0.00 | n/m | ||||||
| Capex | — | — | — | 0.00 | 0.00 | (2.83) | (0.61) | (0.54) | (0.14) | (0.03) | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | 0.28 | 0.00 | (2.28) | (2.40) | (1.88) | (2.94) | (1.32) | 0.00 | n/m | ||||||
| Book value | — | — | — | 2.69 | 0.00 | 15.47 | 5.81 | 7.69 | 6.92 | 8.81 | 0.00 | +21.9% | ||||||
| Shares, m | — | — | — | 22 | 22 | 3 | 5 | 7 | 11 | 22 | 20 | +0.4% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 0.00 | 0.00 | 0.00 | 4.46 | 0.26 | 8.29 | 0.00 | 0.00 | 1.9 | |||||
| P/S | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.81 | 3.45 | 1.81 | 1.0 | ||||||
| P/B | — | — | — | 5,130.21 | 5,130.21 | 1.24 | 1.56 | 0.06 | 2.92 | 1.29 | 0.98 | 1,466.8 | ||||||
| EV/Sales | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.82 | 2.28 | 0.67 | 0.9 | ||||||
| EV/FCF | — | — | — | 0.00 | 0.00 | 41.14 | (15.91) | 1.18 | (5.68) | (4.31) | (1.72) | 2.3 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | 6 | 0 | 2 | (9) | (9) | (30) | (29) | (21) | n/m | |||||
| Capex | — | — | — | (11) | 0 | (8) | (3) | (4) | (1) | (1) | (15) | (37.4%) | ||||||
| Free cash flow | — | — | — | 6 | 0 | (7) | (12) | (13) | (31) | (29) | (36) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | 28 | 0 | 18 | 19 | 23 | 51 | 164 | 191 | +33.9% | |||||
| Net debt | — | — | — | 7 | 29 | 17 | (7) | 19 | 0 | (85) | (106) | n/m | ||||||
| Shareholders’ equity | — | — | — | 58 | 0 | 46 | 29 | 54 | 73 | 196 | 171 | +22.4% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | (1.13) | (12.43) | (17.94) | (109.29) | 14.94 | (48.13) | (5.30) | 0.00 | (4.2) pt | |||||
| ROIC | — | — | — | 0.00 | 0.00 | (8.11) | (251.99) | 14.61 | (57.00) | (7.72) | 0.00 | (7.7) pt | ||||||
| ROE | — | — | — | 0.00 | (22.52) | (42.63) | (255.11) | 32.64 | (101.83) | (8.38) | 0.00 | (8.4) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | 244 | 142 | 143 | 200 | — | (6.4%) | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.00 | 0.00 | 0.09 | 0.46 | 0.52 | 0.51 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Mar 2026 · fundamentals updated 26 Oct 2026
Gorilla Technology Group Inc. vs peers in Software Infrastructure (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 |
|---|---|---|---|---|---|---|---|---|---|
| SUPX SuperX AI Technology Limited | $219.6M | — | — | — | — | −135,337.38% (below 0%: shrinking) | — | — | Compare |
| XNET Xunlei Limited | $202.7M | — (loss-making) | — | +38.73% (above 0%: growing) | n/m | +309.97% (above 0%: growing) | 56.13% | (4.67%) | Compare |
| OWLS OBOOK Holdings Inc. | $192.6M | — | — | — | — | −18.94% (below 0%: shrinking) | — | — | Compare |
| KDK Kodiak AI, Inc. | $190.8M | — (loss-making) | — | +595.63% (above 0%: growing) | n/m | −60.60% (below 0%: shrinking) | 100.00% | (1,248.27%) | Compare |
| QNC Quantum eMotion Corp. | $188.7M | — (loss-making) | — (loss-making) | — | n/m | −59.64% (below 0%: shrinking) | 100.00% | (309,745.45%) | Compare |
| BKKT Bakkt Holdings, Inc. | $187.9M | — (loss-making) | 1.8× | −70.05% (below 0%: shrinking) | n/m | −401.44% (below 0%: shrinking) | 1.30% | (11.53%) | Compare |
| ZSQR Z Squared Inc. | $177.6M | — (loss-making) | — (loss-making) | +688.99% (above 0%: growing) | n/m | −34.24% (below 0%: shrinking) | (111.52%) | (871.15%) | Compare |
| GRRR Gorilla Technology Group Inc. | $177.3M | — (loss-making) | — (loss-making) | +223.14% (above 0%: growing) | n/m | −128.98% (below 0%: shrinking) | 21.09% | (145.44%) | |
| MOVE Corvex, Inc. | $166.0M | — (loss-making) | — (loss-making) | +3,590.29% (above 0%: growing) | n/m | −91.41% (below 0%: shrinking) | 44.28% | (400.32%) | Compare |
| Median of peers | $189.7M | — | — | +595.63% | — | −60.12% | 50.21% | (635.73%) |