Grid Dynamics Holdings Inc. Class A (GDYN) Financials

$7.89

$-0.17 (-2.11%)

As on 08-Sep-2026 16:01EDT

Market cap

$653 Mln

Revenue (TTM)

$423 Mln

P/E Ratio

268.5

P/B Ratio

1.2

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Operating Revenue	422.58	411.83	350.57	312.91	310.48	211.28
Cost of Revenue	275.88	269.48	223.57	199.76	189.89	123.55
Gross Profit	146.70	142.35	127.01	113.15	120.59	87.73
Operating Expenses	148.54	143.94	129.11	118.73	141.60	87.68
Operating Profit (EBIT)	-1.84	-1.60	-2.11	-5.58	-21.01	0.05
Other Income	--	--	--	--	--	-2.50
Profit before Tax	9.95	15.70	11.06	4.84	-20.45	-2.45
Provision for Tax	7.09	6.03	7.01	6.60	8.76	5.25
Profit after Tax (Net Income)	2.86	9.67	4.04	-1.77	-29.21	-7.70
Minority Interest	--	--	--	--	--	--
Consolidated Profit	--	--	--	--	-29.21	-7.70

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Shareholder's Funds	519.93	542.07	517.83	382.91	363.04	227.05
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	23.58	18.70	18.82	10.04	9.39	4.32
Current Liabilities	56.86	52.11	55.54	42.22	38.71	25.34
Total Liabilities	657.23	612.89	592.19	435.17	411.15	256.72

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Non-Current Assets	190.07	173.36	168.89	111.19	88.02	63.96
Current Assets	410.30	439.53	423.30	323.98	323.13	192.76
Total Assets	657.23	612.89	592.19	435.17	411.15	256.72
Total Debt*	16.71	17.04	12.63	11.00	8.14	--
Net Current Assets	353.44	387.42	367.76	281.76	284.42	167.42

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Cash From Operating Activities	--	40.60	30.20	41.09	31.65	17.97
Cash Flow from Investing Activities	--	-15.14	-51.30	-25.95	-16.32	-35.37
Cash from Financing Activities	--	-19.94	101.16	-16.32	97.76	49.13
Net Cash Inflow / Outflow	--	--	--	--	--	31.74

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Adjusted EPS ($)	0.03	0.11	0.05	-0.02	-0.39	-0.12
Cash EPS ($)	--	0.40	0.27	0.12	-0.26	-0.04
Adjusted Book Value ($)	--	6.27	6.18	4.91	4.90	3.46
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	0.47	0.36	0.53	0.43	0.27
Free Cash Flow per Share ($)	--	0.29	0.22	0.43	0.35	0.20

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
ROCE (%)	--	1.77	0.87	-0.46	-9.77	-4.07
ROE (%)	0.54	1.82	0.90	-0.47	-9.90	-4.07
ROA (%)	0.43	1.60	0.79	-0.42	-8.75	-3.63
EBIT Margin (%)	-0.44	-0.39	3.15	1.55	-6.59	-1.16
Net Margin (%)	0.68	2.35	1.15	-0.56	-9.41	-3.69
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Revenue Growth (%)	8.57	0.17	0.12	0.01	0.47	0.90
EBIT Growth (%)	-139.12	-114.43	128.50	123.65	-734.14	84.13
Net Profit Growth (%)	-83.16	139.25	328.95	93.96	-279.40	38.88
EPS Growth (%)	-83.10	1.32	3.13	0.94	-2.37	0.54
Book Value Growth (%)	1.72	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Price / Earnings	268.50	80.74	461.24	-589.34	-28.43	-324.01
Price / Book Value	1.23	1.44	3.60	2.72	2.29	10.99
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	14.82	19.63	51.75	46.82	-53.87	905.09
Close Price ($)	5.68	9.03	22.24	13.33	11.22	37.97
High Price ($)	12.86	25.50	24.16	14.24	39.67	42.81
Low Price ($)	5.11	7.37	9.07	8.00	9.09	11.97
Market Cap ($ Cr)	653.48	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debt to Equity	--	0.03	0.02	0.03	0.02	--
Short term debt to equity ratio	0.01	0.01	0.01	0.01	0.01	0.06
Current Ratio	7.22	8.43	7.62	7.67	8.35	7.61
Quick Ratio	7.22	--	--	7.67	8.24	7.58
Interest Coverage	--	--	--	--	-36.85	-0.98

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debtors to sales (%)	22.61	19.30	19.79	17.12	17.38	20.94
Asset Turnover	0.64	0.68	0.68	0.74	0.93	1.00
Receivable days	--	66.01	64.04	62.75	57.76	54.40
Inventory Days	--	--	0.00	3.93	4.69	2.08
Payable days	--	5.26	6.28	6.87	5.72	4.15
Cash Conversion Cycle	--	--	57.76	59.80	56.73	52.32

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.