stockrow
Friday 6 November 2026
Export SNAL’s income statement to Excel — free account
Snail, Inc.
SNAL Communication Services Electronic Gaming & Multimedia
Snail, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $81.2 million, down 3.84% from fiscal 2024.
- Revenue
- −11.3%
- EPS
- +83.6%
- Free cash flow
- +18.3%
- Total debt
- −30.4%
Quarter to June 2026, against a year earlier
1.93
0.11
+6.04%
Follow SNAL
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 | — | — | — | 86 | 125 | 107 | 74 | 61 | 84 | 81 | 86 | (1.0%) | 100 | 109 | — | +15.8% | |
| Gross margin, % | — | — | — | 8.34 | 45.41 | 40.33 | 28.64 | 20.68 | 35.79 | 27.62 | 33.73 | +19.3 pt | ||||||
| EBT | — | — | — | (18) | 37 | 10 | (1) | (11) | 2 | (17) | (11) | (1.1%) | ||||||
| EBT margin, % | — | — | — | (20.53) | 29.26 | 9.08 | (1.95) | (18.87) | 2.91 | (20.37) | (13.24) | +0.2 pt | ||||||
| Net income | — | — | — | (14) | 31 | 8 | 1 | (9) | 2 | (27) | (10) | +11.8% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | 2.34 | 3.39 | 15.25 | 9.83 | 8.31 | 11.48 | 10.85 | 10.08 | +29.1% | |||||
| Earnings | — | — | — | (0.38) | 0.83 | 1.13 | 0.15 | (1.25) | 0.25 | (3.65) | (1.21) | +45.8% | ||||||
| Cash flow | — | — | — | 1.50 | 1.31 | 2.26 | (0.44) | 0.06 | (0.21) | (0.15) | 0.95 | n/m | ||||||
| Capex | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (0.70) | (0.30) | n/m | ||||||
| Free cash flow | — | — | — | 1.50 | 1.31 | 2.26 | (0.44) | 0.06 | (0.21) | (0.85) | 0.65 | n/m | ||||||
| Book value | — | — | — | 0.00 | 1.07 | 1.44 | 1.24 | 0.38 | 0.57 | (2.92) | (1.99) | n/m | ||||||
| Shares, m | — | — | — | 37 | 37 | 7 | 8 | 7 | 7 | 7 | 8 | (23.3%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 50.65 | 50.65 | 50.65 | 50.65 | 0.00 | 40.14 | 0.00 | 0.00 | 34.7 | |||||
| P/S | — | — | — | 0.94 | 0.94 | 0.94 | 0.68 | 0.75 | 0.81 | 0.41 | 0.18 | 0.8 | ||||||
| P/B | — | — | — | 17.62 | 17.62 | 17.62 | 5.38 | 16.23 | 16.41 | 0.00 | 0.00 | 13.0 | ||||||
| EV/Sales | — | — | — | 1.06 | 1.06 | 1.06 | 0.67 | 0.68 | 0.81 | 0.48 | 0.11 | 0.8 | ||||||
| EV/FCF | — | — | — | (25.57) | (25.57) | (25.57) | (14.90) | 86.82 | (44.28) | (6.11) | 1.72 | (7.9) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | 55 | 48 | 16 | (3) | 0 | (2) | (1) | 8 | n/m | |||||
| Capex | — | — | — | (5) | 0 | (5) | 0 | — | — | (5) | (3) | (0.4%) | ||||||
| Free cash flow | — | — | — | 55 | 48 | 16 | (3) | 0 | (2) | (6) | 6 | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | (4) | (8) | (9) | (15) | (5) | (19) | (26) | +35.8% | |||||
| Net debt | — | — | — | — | (10) | 2 | (1) | (6) | (2) | 6 | (6) | n/m | ||||||
| Shareholders’ equity | — | — | — | — | 39 | 10 | 9 | 3 | 4 | (22) | (17) | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | 0.00 | 0.00 | 8.31 | 1.24 | (11.11) | 2.39 | (44.83) | (16.74) | (44.8) pt | |||||
| ROIC | — | — | — | — | 0.00 | 43.77 | (11.43) | 0.00 | 93.93 | 0.00 | 0.00 | 0.0 pt | ||||||
| ROE | — | — | — | 0.00 | 0.00 | 34.28 | 9.76 | (149.38) | 52.57 | 307.57 | 63.18 | +307.6 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 63 | 86 | 97 | 149 | 166 | — | +27.4% | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.00 | 1.69 | 0.87 | 0.63 | 0.57 | 0.49 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Snail, Inc. 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%) | |
| GIGM GigaMedia Limited | $15.5M | 17.5× | — | +245.41% (above 0%: growing) | n/m | +52.13% (above 0%: growing) | 63.21% | 21.55% | Compare |
| 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 | 10.0× | — | +36.58% | — | −50.03% | 63.21% | 0.00% |