stockrow
Friday 6 November 2026
Export PEW’s income statement to Excel — free account
GrabAGun Digital Holdings Inc.
PEW Industrials Aerospace & Defense
GrabAGun Digital Holdings Inc.’s revenue for fiscal 2025 (year ended December 2025) was $96.4 million, up 3.57% from fiscal 2024.
- Revenue
- +9.37%
- EPS
- −172.9%
- Free cash flow
- −650.0%
Quarter to June 2026, against a year earlier
1.88
0.15
−7.39%
Follow PEW
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 | — | — | — | — | — | — | — | — | 93 | 96 | 101 | +3.6% | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | — | — | 10.43 | 11.74 | 12.60 | +1.3 pt | ||||||
| EBT | — | — | — | — | — | — | — | — | 5 | (2) | (7) | n/m | ||||||
| EBT margin, % | — | — | — | — | — | — | — | — | 4.85 | (2.59) | (6.98) | (7.4) pt | ||||||
| Net income | — | — | — | — | — | — | — | — | 5 | (3) | (7) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | — | 9.31 | 4.94 | 3.45 | (47.0%) | |||||
| Earnings | — | — | — | — | — | — | — | — | 0.45 | (0.13) | (0.25) | n/m | ||||||
| Cash flow | — | — | — | — | — | — | — | — | 0.18 | (0.02) | (0.31) | n/m | ||||||
| Capex | — | — | — | — | — | — | — | — | (0.01) | (0.46) | (0.41) | +2,966.0% | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | 0.16 | (0.48) | (0.71) | n/m | ||||||
| Book value | — | — | — | — | — | — | — | — | 0.14 | 5.51 | 3.50 | +3,863.3% | ||||||
| Shares, m | — | — | — | — | — | — | — | — | 10 | 20 | 27 | +95.3% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | 647.22 | 0.00 | 0.00 | 323.6 | |||||
| P/S | — | — | — | — | — | — | — | — | 0.00 | 0.61 | 0.55 | 0.3 | ||||||
| P/B | — | — | — | — | — | — | — | — | 61.29 | 0.55 | 0.54 | 30.9 | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | 0.00 | (0.46) | (0.34) | (0.2) | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | 0.00 | 4.76 | 1.66 | 2.4 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | — | 2 | 0 | (9) | n/m | |||||
| Capex | — | — | — | — | — | — | — | — | 0 | (9) | (12) | +5,888.0% | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | 2 | (9) | (21) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 1 | 104 | 97 | +14,916.5% | |||||
| Net debt | — | — | — | — | — | — | — | — | (8) | (104) | (90) | +1,212.4% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | 1 | 108 | 103 | +7,641.1% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | 0.00 | (3.46) | (11.62) | (3.5) pt | |||||
| ROIC | — | — | — | — | — | — | — | — | 0.00 | (66.64) | (51.12) | (66.6) pt | ||||||
| ROE | — | — | — | — | — | — | — | — | 0.00 | (4.60) | (13.79) | (4.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | 50 | — | — | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | — | 0.00 | 1.93 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 25 Oct 2026
GrabAGun Digital Holdings Inc. vs peers in Aerospace & Defense (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 |
|---|---|---|---|---|---|---|---|---|---|
| HOVR New Horizon Aircraft Ltd. | $75.9M | — (loss-making) | — | — | n/m | −208.15% (below 0%: shrinking) | — | 0.00% | Compare |
| EVTL Vertical Aerospace Ltd. | $66.7M | 0.9× | — | — | n/m | −586.27% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| CVU CPI Aerostructures, Inc. | $59.1M | 15.3× | 5.8× | +15.83% (above 0%: growing) | n/m | +98.60% (above 0%: growing) | 22.02% | 6.80% | Compare |
| OPXS Optex Systems Holdings Inc. | $56.2M | 15.0× | 13.8× | −12.43% (below 0%: shrinking) | −18.18% (below 0%: shrinking) | +53.00% (above 0%: growing) | 34.18% | 14.30% | Compare |
| SPAI Safe Pro Group Inc. | $56.2M | — (loss-making) | — (loss-making) | +1,335.45% (above 0%: growing) | n/m | −159.09% (below 0%: shrinking) | 64.02% | (245.60%) | Compare |
| PEW GrabAGun Digital Holdings Inc. | $55.2M | — (loss-making) | — | +9.37% (above 0%: growing) | n/m | −650.00% (below 0%: shrinking) | 13.46% | (11.08%) | |
| FBDT First Breach Inc. | $48.0M | — | — | — | n/m | — | (535.12%) | (12,410.17%) | Compare |
| FJET Starfighters Space, Inc. | $41.0M | — (loss-making) | — | — | n/m | −235.20% (below 0%: shrinking) | — | 0.00% | Compare |
| MNTS Momentus Inc. | $37.3M | — (loss-making) | — | −86.91% (below 0%: shrinking) | n/m | −180.26% (below 0%: shrinking) | 100.00% | (32,420.00%) | Compare |
| Median of peers | $56.2M | 15.0× | — | +1.70% | — | −180.26% | 28.10% | 0.00% |
Pay and ownership Proxy statement filed 30 April 2026
Ownership
Directors and executive officers, together
27.80%
Marc Nemati
9.00%
Matthew Vittitow
8.60%
Justin C. Hilty
8.60%
Brent Cossey
8.50%
LMR Partners LLP, et al.
7.70%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement