Page 77 - NobleCon20-Book-Project
P. 77

GDEV Inc.


      SELECTED FINANCIAL ITEMS                                 GDEV

      (in millions of USD)
                                                                  CQ4 '23    CQ1 '24    CQ2 '24 CQ3 '24        LTM
      Income Statement Key Items
      Total Revenue                                                121.30     109.12     106.93  105.82     443.17
      Gross Profit                                                  81.38      71.56      70.70   70.44     294.07
      Gross Margin                                                   67%         66%        66%     67%        66%
      EBIT                                                          28.96       8.02      (1.91)  15.03      50.09
      EBIT Margin                                                    24%          7%        -2%     14%        11%
      Net Income to Common Shareholders                             23.68      11.09      (1.44)  14.71      48.05
      Net Margin                                                     20%         10%        -1%     14%        11%

      Balance Sheet Key Items
      Total Assets                                                 307.52     320.55     295.59  282.84     282.84
      Cash & Short Term Investments                                 61.00      71.80      68.33   50.75      50.75
      % of Assets                                                    20%         22%        23%     18%        18%
      Current Assets -Total                                        198.62     213.88     172.41  162.87     162.87
      % of Assets                                                    65%         67%        58%     58%        58%
      Total Liabilities                                            419.03     420.37     452.36  401.54     401.54
      % of Assets                                                   136%       131%        153%    142%       142%
      Current Liabilities - Total                                  301.33     302.76     323.98  281.05     281.05
      % of Assets                                                    98%         94%       110%     99%        99%
      Long Term Debt                                                   NA         NA         NA      NA         NA
      % of Assets                                                     NM         NM          NM      NM         NM
      Total Equity                                                (111.51)    (99.81)   (156.77) (118.71)   (118.71)
      % of Assets                                                    -36%       -31%       -53%    -42%       -42%

      Cash Flow Statement Key Items
      Net Cash Flow - Operating Activities                           8.05       9.99       0.42   11.27      29.74
      Net Cash Flow - Investing                                    (14.20)      0.08      56.03   (45.31)     (3.39)
      Net Cash Flow - Financing                                     (1.20)      0.04     (43.58)   (0.13)    (44.87)


      Source: Capital IQ

      PRICE / VOLUME




















                                                                                     Source: Channelchek/QuoteMedia

            Noble Capital Markets' Twentieth Annual Small & Microcap Investor Conference
   72   73   74   75   76   77   78   79   80   81   82