GOGO · Gogo Inc.
$3.58
+0.03 (+0.85%)
At close · Jul 17
Market Cap
$484.15M
Shares
135,238,523
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
$910.49M
+104.7%
FY2025
Net Income
$12.92M
-6%
FY2025
Gross Margin
84.81%
FY2024
Operating Margin
12.53%
+1pp
FY2025
Diluted EPS
$0.09
-10%
FY2025
Operating Cash Flow
$124.49M
+200.5%
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 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $905M – $945M | $906.5M | $910.49M | $444.71M | $397.58M | $404.07M | $335.72M | $269.72M | $835.73M | $893.76M | $699.09M | $596.55M | $500.89M | $408.49M | $328.12M | |
| — | — | — | $67.56M | — | — | — | — | — | — | — | — | — | — | — | |
| — | — | — | $377.15M | — | — | — | — | — | — | — | — | — | — | — | |
| — | — | — | 84.81% | — | — | — | — | — | — | — | — | — | — | — | |
| — | $48.7M | $56.1M | $44.8M | $36.7M | $29.6M | $24.9M | $25.2M | $71.5M | $72.7M | $78.1M | $45.9M | $50.1M | $36.9M | $29.8M | |
| — | $55.12M | $55.84M | $38.02M | $29.8M | $25.47M | $20.99M | $15.14M | $49.16M | $58.82M | $64.02M | $61.18M | $56.14M | $38.63M | $30.6M | |
| — | $113.43M | $116.74M | $125.07M | $57.28M | $58.2M | $51.55M | $54.47M | $89.84M | $94.27M | $93.67M | $84.93M | $86.75M | $81.5M | $69M | |
| — | $40.2M | $39.9M | $3.9M | $2M | $4.7M | $7.5M | $6.3M | $19.6M | $26.5M | $24.9M | $21.6M | $17.6M | $11M | $9.2M | |
| — | $61.28M | $60.28M | $18.97M | $16.7M | $12.58M | $15.48M | $14.17M | $118.82M | $133.62M | $145.49M | $105.64M | $87.04M | $64.45M | $55.51M | |
| — | — | — | — | — | $47.4M | $47.4M | $47.4M | — | — | — | — | — | — | — | |
| — | $795.92M | $796.41M | $393.44M | $273.41M | $261.74M | $215.09M | $193.37M | $799M | $920.69M | $763.35M | $623.19M | $545.73M | $459.16M | $372.79M | |
| — | $110.58M | $114.08M | $51.27M | $124.17M | $142.33M | $120.63M | $76.35M | $36.72M | -$26.92M | -$64.26M | -$26.64M | -$44.84M | -$50.67M | -$44.67M | |
| — | — | 12.53% | 11.53% | 31.23% | 35.22% | 35.93% | 28.31% | 4.39% | -3.01% | -9.19% | -4.47% | -8.95% | -12.4% | -13.61% | |
| — | $171.86M | $174.36M | $70.24M | $140.87M | $154.91M | $136.11M | $90.52M | $155.54M | $106.7M | $81.23M | $79.01M | $42.19M | $13.78M | $10.84M | |
| — | $68.51M | $68.22M | $38.43M | $33.06M | $38.87M | $67.47M | $125.79M | $130.57M | $122.81M | $111.94M | $83.65M | $58.89M | $32.74M | $29.27M | |
| — | $5.24M | $4.68M | $8.34M | $7.4M | $2.39M | $191K | $722K | $4.21M | $4.29M | $2.96M | $1.64M | $181K | $61K | $64K | |
| — | -$81.72M | -$87.27M | -$33.14M | -$26.56M | -$36.61M | -$151.27M | -$125.06M | -$181.72M | -$138.4M | -$109.73M | -$96.55M | -$61.53M | -$32.69M | -$65.52M | |
| — | $28.86M | $26.81M | $18.13M | $97.6M | $105.72M | -$30.64M | -$48.71M | -$145M | -$165.32M | -$173.99M | -$123.19M | -$106.38M | -$83.36M | -$110.18M | |
| — | $14.89M | $13.89M | $4.39M | -$48.08M | $13.66M | -$187.23M | -$146K | $1.01M | -$3.29M | -$2M | $1.31M | $1.24M | $1.18M | $1.11M | |
| — | $13.97M | $12.92M | $13.75M | $145.68M | $92.06M | $152.74M | -$250.04M | -$146M | -$162.03M | -$172M | -$124.51M | -$107.61M | -$84.54M | -$111.29M | |
| — | — | 1.42% | 3.09% | 36.64% | 22.78% | 45.5% | -92.7% | -17.47% | -18.13% | -24.6% | -20.87% | -21.48% | -20.7% | -33.92% | |
| — | -$156.21M | — | — | — | -$250.04M | -$250.04M | -$250.04M | -$146M | -$162.03M | -$172M | -$124.51M | -$107.61M | -$84.54M | -$145.85M | |
| — | $10.71M | $7.4M | $3.52M | $131.35M | $120.4M | $155.54M | -$248.79M | -$144.71M | -$164.65M | -$170.77M | -$124.48M | -$108.6M | -$85.31M | -$111.69M | |
| USD/shares | — | — | $0.10 | $0.11 | $1.12 | $0.75 | $1.46 | — | — | — | — | — | — | — | — |
| USD/shares | — | — | $0.09 | $0.10 | $1.09 | $0.71 | $1.28 | — | — | — | — | — | — | — | — |
| shares | — | — | 133.71K | 128.53K | 129.75K | 123.27K | 103.4K | 82.27M | 80.77M | 80.04M | 79.41M | 78.92M | 79.7M | 85.15M | 47.83M |
| shares | — | — | 136.59K | 131.46K | 133.28K | 133.92K | 127.21K | 82.27M | 80.77M | 80.04M | 79.41M | 78.92M | 79.7M | 85.15M | 47.83M |
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 FY2022–FY2025: $56.38M in buybacks.
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
1.34×
Telecom Services median 1.54×
EV/EBIT
11.01×
Telecom Services median 11.05×
P/E (TTM)
35.80×
Telecom Services median 20.45×
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 Segment (USD)
| Component | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|
| Gogo BA | $404,506,000 | $397,577,000 | $404,067,000 |
| Satcom Direct Holdings Inc | $40,203,000 | — | — |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| United States | $671,253,000 | $397,375,000 | $372,246,000 | $378,116,000 |
| Non Us | $239,238,000 | $47,334,000 | $25,331,000 | — |
| International | — | — | — | $25,951,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Service | $774,393,000 | $364,270,000 | $318,015,000 | $296,329,000 | $364,270,000 | $211,987,000 | $221,922,000 | $196,377,000 |
| Product | $136,098,000 | $80,439,000 | $79,562,000 | $107,738,000 | $76,133,000 | $57,731,000 | $87,063,000 | $93,776,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|
| Gogo BA | $72,793,000 | $124,165,000 | $142,326,000 |
| Satcom Direct Holdings Inc | -$21,522,000 | — | — |
Operating Margin by Segment (%)
| Component | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|
| Gogo BA | 18% | 31.2% | 35.2% |
| Satcom Direct Holdings Inc | -53.5% | — | — |