PEW · GrabAGun Digital Holdings Inc.
$2.50
-0.04 (-1.38%)
At close · Jul 29
Market Cap
$74.38M
Shares
29.40M
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
$96.45M
+3.6%
FY2025
Net Income
-$2.51M
-155.6%
FY2025
Gross Margin
11.74%
+1.3pp
FY2025
Operating Margin
-4.52%
-8.9pp
FY2025
Diluted EPS
-$0.13
-128.9%
FY2025
Operating Cash Flow
-$417K
-123.7%
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 | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| — | $96.45M | $93.12M | — | |
| $87.19M | $85.12M | $83.41M | $85.99M | |
| $11.85M | $11.33M | $9.71M | $10.3M | |
| — | 11.74% | 10.43% | — | |
| — | $917K | $543K | — | |
| $17.94M | $14.77M | $5.05M | $5.24M | |
| — | $190K | $293K | — | |
| — | $217K | $310K | — | |
| — | $15.69M | $5.59M | — | |
| -$7.05M | -$4.36M | $4.12M | $4.35M | |
| — | -4.52% | 4.42% | — | |
| — | -$4.15M | $4.43M | — | |
| — | $1.87M | $241K | — | |
| — | $1.87M | $405K | — | |
| — | -$2.5M | $4.52M | — | |
| — | $12K | $11K | $0 | |
| -$4.44M | -$2.51M | $4.51M | $4.52M | |
| — | -2.6% | 4.84% | — | |
| — | -$2.51M | $4.51M | — | |
| USD/shares | — | -$0.13 | $0.45 | $0.45 |
| USD/shares | — | -$0.13 | $0.45 | $0.45 |
| shares | — | 19.53M | 10M | — |
| shares | — | 19.53M | 10M | — |
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.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Peer median 4.32×
EV/EBIT
—
P/E (TTM)
—
Peer median 22.02×
Peer medians compare against the 26 similar-size Aerospace & Defense companies (of 78 listed).
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 Product & Service (USD)
| Component | FY2025 | FY2024 |
|---|---|---|
| Firearm Sales | $81,201,000 | $74,032,000 |
| Non-Firearm Sales | $15,248,000 | $19,090,000 |