GDYN · Grid Dynamics Holdings, Inc.
$5.61
+0.01 (+0.18%)
At close · Jul 23
Market Cap
$469.14M
Shares
83.63M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$411.83M
+17.5%
FY2025
Net Income
$9.67M
+139.2%
FY2025
Gross Margin
34.56%
-1.7pp
FY2025
Operating Margin
-0.46%
+0.1pp
FY2025
Diluted EPS
$0.11
+120%
FY2025
Operating Cash Flow
$40.6M
+34.4%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| $435M – $465M | $415.51M | $411.83M | $350.57M | $312.91M | $310.48M | $211.28M | $111.28M | $118.33M | $91.87M | |
| — | — | — | — | — | — | — | — | $1.81M | — | |
| — | $273.93M | $269.48M | $223.57M | $199.76M | $189.89M | $123.55M | $69.66M | $70.09M | $52.56M | |
| — | $141.58M | $142.35M | $127.01M | $113.15M | $120.59M | $87.73M | $41.62M | $48.24M | $39.31M | |
| — | — | 34.56% | 36.23% | 36.16% | 38.84% | 41.52% | 37.4% | 40.77% | 42.79% | |
| — | $23.26M | $23.67M | $18.35M | $14.74M | $15.77M | $8.46M | $9.31M | $4.35M | $2.64M | |
| — | $29.47M | $30.03M | $28.62M | $24.15M | $19.81M | $14.46M | $10.05M | $6.95M | $5.2M | |
| — | $92.4M | $90.55M | $82.14M | $79.83M | $106.02M | $64.76M | $37.71M | $21.32M | — | |
| — | $45.71M | — | — | — | — | — | $37.71M | $21.32M | $17.63M | |
| — | — | $7.5M | $5M | $3.7M | $2.5M | $2M | $100K | $100K | $200K | |
| — | — | $19.71M | $14.23M | $8.93M | $6.63M | $5.05M | $2.67M | $2.31M | $1.31M | |
| — | — | — | — | $1.5M | $0 | $0 | $900K | — | — | |
| — | $145.12M | $144.24M | $129.11M | $118.73M | $141.6M | $87.68M | $57.07M | $32.61M | $25.48M | |
| — | -$3.54M | -$1.9M | -$2.11M | -$5.58M | -$21.01M | $50K | -$15.45M | $15.63M | $13.83M | |
| — | — | -0.46% | -0.6% | -1.78% | -6.77% | 0.02% | -13.88% | 13.21% | 15.05% | |
| — | — | $17.81M | $12.12M | $3.35M | -$14.38M | $5.1M | -$12.78M | $17.94M | $15.14M | |
| — | $16.33M | $17.6M | $13.16M | $10.42M | $555K | -$2.5M | $236K | -$176K | -$746K | |
| — | $12.79M | $15.7M | $11.06M | $4.84M | -$20.45M | -$2.45M | -$15.21M | $15.45M | $13.08M | |
| — | $7.51M | $6.03M | $7.01M | $6.6M | $8.76M | $5.25M | -$2.61M | $4.64M | $3.86M | |
| — | $5.28M | $9.67M | $4.04M | -$1.77M | -$29.21M | -$7.7M | -$12.6M | $10.81M | $9.23M | |
| — | — | 2.35% | 1.15% | -0.56% | -9.41% | -3.64% | -11.32% | 9.13% | 10.05% | |
| — | — | — | — | — | — | -$7.7M | -$12.6M | $10.43M | $9.23M | |
| — | $4.02M | $13.63M | -$145K | $357K | -$29.94M | -$7.82M | -$12.6M | $10.81M | $9.23M | |
| USD/shares | — | — | $0.11 | $0.05 | -$0.02 | -$0.42 | -$0.13 | -$0.28 | $0.49 | $0.46 |
| USD/shares | — | — | $0.11 | $0.05 | -$0.02 | -$0.42 | -$0.13 | -$0.28 | $0.49 | $0.46 |
| shares | — | — | 84.54M | 77.47M | 75.19M | 69.2M | 58.66M | 44.74M | 21.12M | 20.22K |
| shares | — | — | 86.89M | 79.97M | 75.19M | 69.2M | 58.66M | 44.74M | 21.12M | 20.22K |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2019–FY2025: $125.87M in buybacks, $2M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Information Technology Services median 1.18×
EV/EBIT
—
Information Technology Services median 12.61×
P/E (TTM)
93.50×
Information Technology Services median 15.64×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| United States | $289,138,000 | $277,741,000 | $238,155,000 | $242,645,000 | $167,445,000 | — | — |
| Other Countries Not Separately Disclosed | $63,491,000 | $41,518,000 | $41,015,000 | $30,055,000 | $18,662,000 | — | — |
| United Kingdom | $45,193,000 | $25,264,000 | $31,880,000 | $21,888,000 | $10,574,000 | — | — |
| Poland | $14,005,000 | $6,048,000 | $1,860,000 | — | — | — | — |
| Netherlands | — | $9,958,000 | $12,247,000 | $15,894,000 | $14,599,000 | — | — |
| Other Geographic Regions Not Individually Disclosed | — | $15,036,000 | $13,165,000 | — | — | $0 | $0 |
| Europe | — | $56,323,000 | $60,756,000 | — | — | $995,000 | $0 |
| North America | — | $279,212,000 | $238,989,000 | — | — | $110,288,000 | $118,326,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Retail | $120,507,000 | $113,957,000 | $102,551,000 | $99,681,000 | $61,717,000 | $33,975,000 | $67,367,000 |
| Technology Media and Telecom | $107,451,000 | $95,048,000 | $98,830,000 | $98,334,000 | $67,689,000 | $45,362,000 | $32,337,000 |
| Financial Service | $100,384,000 | $60,157,000 | $28,842,000 | $21,893,000 | $17,515,000 | $13,589,000 | $12,479,000 |
| Manufactured Product Other | $43,058,000 | $40,468,000 | $42,861,000 | $61,216,000 | $43,461,000 | $14,202,000 | $4,850,000 |
| Product And Service Other | $30,244,000 | $29,832,000 | $26,173,000 | $21,647,000 | $20,898,000 | $4,155,000 | $1,293,000 |
| Health Care | $10,183,000 | $11,109,000 | $13,653,000 | $7,711,000 | — | — | — |