2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Revenue | $39M | $45M | $42M | $22M | $65M |
Cost of Revenue | $21M | $27M | $26M | $14M | $20M |
Gross Profit | $18M | $19M | $16M | $8.3M | $45M |
Gross Profit % | 46% | 41% | 37% | 37% | 69% |
R&D Expenses | $11M | $14M | $15M | $14M | $3.7M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Net Income | -$564K | -$6M | -$8.8M | -$87M | $13M |
Dep. & Amort. | $6.4M | $8.2M | $8.7M | $7.6M | $1.2M |
Def. Tax | -$245K | -$142K | -$376K | $0 | $0 |
Stock Comp. | $245K | $142K | $376K | $346K | $696K |
Chg. in WC | $4.8M | -$5.6M | $874K | $1.3M | -$35M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | $18M | $12M | $9.9M | $23M | $5.3M |
ST Investments | $5.2M | $7.4M | $9M | $7.9M | $29M |
Cash & ST Inv. | $23M | $20M | $19M | $31M | $34M |
Receivables | $32M | $35M | $36M | $15M | $36M |
Inventory | $158K | $90K | $152K | $69K | $23K |
Gorilla Technology reported FY2024 revenue of $74.7M, a 15% increase YoY, exceeding guidance; adjusted EBITDA was over $20M (70%+ above estimates), and net income (excluding one-offs) was $21M+ (253% above guidance).
The company has a signed contract backlog of $93M for 2025 and $67M for 2026, with a total pipeline of $6B, including $2B+ in signed or won contracts; 2025 revenue guidance is $100M–$110M, with gross margin expected in the 45–50% range, EBITDA margin 20–25%, and net margin 10–18%.
Customer concentration risk is decreasing: Egypt, previously a major revenue source, will represent <30% of 2025 revenue and <15% in 2026; the customer base is diversifying with 97 customers currently and 7–8 large customers expected in 2025.
Cash flow from operations is expected to be positive in 2025 due to active billing and collections; unrestricted cash at year-end was $21.7M (up from $5.3M), and debt was reduced to $21.4M; further debt reduction is planned via the sale of a Taipei property.
Large projects (e.g., One Amazon, Thailand energy, Asia SmartSchool) have long ramp-up times with multi-phase, milestone-based payments; Gorilla only includes revenue in forecasts when timing and amounts are certain, and expects to provide quarterly updates on backlog and milestones.