GDEV Inc. (GDEV)
Every figure this model derived for GDEV, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 311,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 62,908,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 155,050,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 231,892,000 | CurrentLiabilities |
2025-12-31 |
| equity | -90,564,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 84,000 | InterestExpense |
2025-12-31 |
| ocf | 29,445,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 404,346,000 | Revenue |
2025-12-31 |
| sbc | 609,000 | AdjustmentsForSharebasedPayments |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up GDEV on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 19.44 |
| current ratio | 3.54 |
| current ratio reported | 0.67 |
| deferred revenue growth | -15.52 |
| dilution pct | -0.21 |
| ebit yoy | 75.65 |
| ev ebit | 1.95 |
| ev owner earnings | 4.85 |
| ev sales | 0.34 |
| fcf margin | 7.21 |
| growth cv | 2.31 |
| interest cover | 846.8 |
| operating margin | 17.59 |
| owner earnings margin | 7.05 |
| revenue growth | -3.94 |
| revenue growth per share | -3.74 |
| rule of 40 | 13.65 |
| sbc pct revenue | 0.15 |
Everything else this filing tags
276 more elements from GDEV's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
RevenueOfCombinedEntity | 480,247,000 | 2024-12-31 | 6 | USD |
Liabilities | 323,678,000 | 2025-12-31 | 18 | USD |
ContractLiabilities | 279,249,000 | 2025-12-31 | 23 | USD |
DecreaseThroughPerformanceObligationBeingSatisfiedContractLiabilities | 270,148,000 | 2025-12-31 | 4 | USD |
RetainedEarnings | -239,222,000 | 2025-12-31 | 18 | USD |
Assets | 233,114,000 | 2025-12-31 | 18 | USD |
EquityAndLiabilities | 233,114,000 | 2025-12-31 | 18 | USD |
NumberOfSharesOutstanding | 196,523,101 | 2021-12-31 | 6 | shares |
CurrentContractLiabilities | 188,135,000 | 2025-12-31 | 14 | USD |
CurrentDeferredIncomeIncludingCurrentContractLiabilities | 188,135,000 | 2025-12-31 | 14 | USD |
OtherReserves | 169,517,000 | 2022-06-30 | 4 | USD |
SalesAndMarketingExpense | 159,353,000 | 2025-12-31 | 30 | USD |
RevenueThatWasIncludedInContractLiabilityBalanceAtBeginningOfPeriod | 158,862,000 | 2024-06-30 | 8 | USD |
ReserveOfSharebasedPayments | 144,601,000 | 2025-12-31 | 14 | USD |
IssueOfEquity | 119,654,000 | 2021-12-31 | 2 | USD |
DeferredIncomeIncludingContractLiabilities | 110,981,000 | 2022-06-30 | 4 | USD |
AdvertisingExpense | 106,168,000 | 2024-06-30 | 17 | USD |
DividendsRecognisedAsDistributionsToNoncontrollingInterests | 96,000,000 | 2021-12-31 | 3 | USD |
NetAssetsLiabilities | -92,000,000 | 2025-12-31 | 2 | USD |
NoncurrentLiabilities | 91,786,000 | 2025-12-31 | 18 | USD |
NoncurrentContractLiabilities | 91,114,000 | 2025-12-31 | 14 | USD |
NoncurrentDeferredIncomeIncludingNoncurrentContractLiabilities | 91,114,000 | 2025-12-31 | 14 | USD |
Equity | -90,564,000 | 2025-12-31 | 36 | USD |
FeeAndCommissionExpense | 84,686,000 | 2025-12-31 | 30 | USD |
NoncurrentAssets | 78,064,000 | 2025-12-31 | 18 | USD |
CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital | 77,700,000 | 2025-12-31 | 18 | USD |
AccountingProfit | 74,696,000 | 2025-12-31 | 29 | USD |
ProfitLossBeforeTax | 74,696,000 | 2025-12-31 | 30 | USD |
ProfitLossFromOperatingActivities | 71,131,000 | 2025-12-31 | 30 | USD |
ComprehensiveIncome | 70,414,000 | 2025-12-31 | 30 | USD |
ComprehensiveIncomeAttributableToOwnersOfParent | 70,414,000 | 2025-12-31 | 30 | USD |
ProfitLoss | 69,331,000 | 2025-12-31 | 34 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | 69,331,000 | 2025-12-31 | 27 | USD |
ProfitLossAttributableToOwnersOfParent | 69,331,000 | 2025-12-31 | 30 | USD |
DecreaseThroughRightToConsiderationBecomingUnconditionalContractAssets | 69,113,000 | 2025-12-31 | 4 | USD |
CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition | 68,581,000 | 2023-06-30 | 10 | USD |
AcquisitiondateFairValueOfTotalConsiderationTransferred | 67,062,000 | 2024-12-31 | 4 | USD |
ChangesInGoodwill | 62,828,000 | 2022-12-31 | 1 | USD |
DividendsPaid | 60,011,000 | 2025-06-30 | 7 | USD |
DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwners | 60,000,000 | 2025-02-20 | 1 | USD |
DividendsPaidOrdinaryShares | 60,000,000 | 2025-02-20 | 1 | USD |
AdjustmentsForReconcileProfitLoss | 59,884,000 | 2022-06-30 | 7 | USD |
IncreaseDecreaseThroughTransactionsWithOwners | -59,449,000 | 2025-12-31 | 13 | USD |
NoncurrentAssetsOtherThanFinancialInstrumentsDeferredTaxAssetsPostemploymentBenefitAssetsAndRightsArisingUnderInsuranceContracts | 59,294,000 | 2025-12-31 | 9 | USD |
IncreaseDecreaseInCashAndCashEquivalents | -57,605,000 | 2022-12-31 | 10 | USD |
CashFlowsFromUsedInFinancingActivities | -57,402,000 | 2025-12-31 | 25 | USD |
DividendsPaidClassifiedAsFinancingActivities | 55,990,000 | 2025-12-31 | 11 | USD |
CashTransferred | 55,667,000 | 2024-12-31 | 4 | USD |
CashOnHand | 54,839,000 | 2025-12-31 | 6 | USD |
ContractAssets | 54,554,000 | 2025-12-31 | 23 | USD |
AdjustmentsForIncreaseDecreaseInDeferredIncomeIncludingContractLiabilities | -54,498,000 | 2025-12-31 | 25 | USD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 54,113,000 | 2022-12-31 | 10 | USD |
PurchaseOfOtherLongtermAssetsClassifiedAsInvestingActivities | 53,640,000 | 2023-06-30 | 1 | USD |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | -50,361,000 | 2025-12-31 | 15 | USD |
GoodwillRecognisedAsOfAcquisitionDate | 46,950,000 | 2024-12-31 | 8 | USD |
AdditionalRecognitionGoodwill | 46,950,000 | 2022-12-31 | 2 | USD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsAndGoodwill | 46,947,000 | 2022-12-31 | 2 | USD |
CurrentInvestments | 45,408,000 | 2025-12-31 | 13 | USD |
PurchaseOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 44,698,000 | 2025-12-31 | 13 | USD |
CashFlowsFromUsedInOperations | -44,074,000 | 2025-12-31 | 25 | USD |
TradeAndOtherCurrentReceivables | 43,523,000 | 2025-12-31 | 18 | USD |
GeneralAndAdministrativeExpense | 34,558,000 | 2025-12-31 | 30 | USD |
PaymentsToAcquireOrRedeemEntitysShares | 33,109,000 | 2024-12-31 | 4 | USD |
PurchaseOfTreasuryShares | 33,109,000 | 2024-12-31 | 3 | USD |
TreasuryShares | 33,104,000 | 2025-12-31 | 6 | USD |
TradeReceivables | 32,886,000 | 2024-12-31 | 14 | USD |
IncreaseDecreaseThroughExerciseOfWarrantsEquity | -32,109,000 | 2021-12-31 | 3 | USD |
CurrentTradeReceivables | 31,743,000 | 2025-12-31 | 18 | USD |
AdditionalPaidinCapital | 30,107,000 | 2025-12-31 | 14 | USD |
IssuedCapital | 26,659,000 | 2020-12-31 | 3 | USD |
NonderivativeFinancialLiabilitiesUndiscountedCashFlows | 26,274,000 | 2025-12-31 | 18 | USD |
FinancialLiabilities | 26,225,000 | 2025-12-31 | 18 | USD |
TradeAndOtherCurrentPayables | 25,138,000 | 2025-12-31 | 18 | USD |
ProceedsFromSalesOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 24,410,000 | 2025-12-31 | 11 | USD |
CashFlowsFromUsedInInvestingActivities | -22,404,000 | 2025-12-31 | 25 | USD |
ProfitLossFromDiscontinuedOperations | -20,371,000 | 2022-06-30 | 4 | USD |
ProfitLossFromDiscontinuedOperationsAttributableToOrdinaryEquityHoldersOfParentEntity | -20,046,000 | 2022-06-30 | 2 | USD |
ShorttermInvestmentsClassifiedAsCashEquivalents | 19,891,000 | 2024-12-31 | 3 | USD |
AdjustedWeightedAverageShares | 18,398,320 | 2025-12-31 | 22 | shares |
WeightedAverageShares | 18,130,912 | 2025-12-31 | 27 | shares |
NumberOfSharesIssuedAndFullyPaid | 18,130,090 | 2025-06-30 | 21 | shares |
NoncurrentInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 16,415,000 | 2025-12-31 | 13 | USD |
FinancialAssets | 16,115,000 | 2024-12-31 | 7 | USD |
EmployeeBenefitsExpense | 16,112,000 | 2024-06-30 | 15 | USD |
DerivativeFinancialLiabilities | 15,364,000 | 2025-12-31 | 8 | USD |
DerivativeFinancialLiabilitiesUndiscountedCashFlows | 15,364,000 | 2025-12-31 | 11 | USD |
CurrentDerivativeFinancialLiabilities | 15,002,000 | 2025-12-31 | 10 | USD |
NoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSale | 13,776,000 | 2022-06-30 | 1 | USD |
TradeAndOtherCurrentPayablesToTradeSuppliers | 12,156,000 | 2025-12-31 | 18 | USD |
ProfitLossOfCombinedEntity | 10,627,000 | 2024-12-31 | 6 | USD |
RecoverableAmountOfAssetOrCashgeneratingUnit | 9,606,000 | 2022-12-31 | 1 | USD |
TaxExpenseIncomeAtApplicableTaxRate | 9,337,000 | 2025-12-31 | 29 | USD |
CurrentValueAddedTaxReceivables | 7,079,000 | 2025-12-31 | 10 | USD |
ReserveOfExchangeDifferencesOnTranslation | 7,054,000 | 2025-12-31 | 14 | USD |
AdjustmentsForDepreciationAndAmortisationExpense | 6,854,000 | 2025-12-31 | 25 | USD |
DepreciationAndAmortisationExpense | 6,854,000 | 2025-12-31 | 26 | USD |
NoncurrentDerivativeFinancialLiabilities | 6,685,000 | 2023-06-30 | 5 | USD |
AdjustmentsForIncomeTaxExpense | 5,365,000 | 2025-12-31 | 25 | USD |
IncomeTaxExpenseContinuingOperations | 5,365,000 | 2025-12-31 | 30 | USD |
NetForeignExchangeLoss | 5,186,000 | 2024-12-31 | 18 | USD |
ProfessionalFeesExpense | 5,175,000 | 2024-06-30 | 15 | USD |
GainLossRecognisedOnMeasurementToFairValueLessCostsToSellOrOnDisposalOfAssetsOrDisposalGroupsConstitutingDiscontinuedOperation | -4,969,000 | 2022-12-31 | 2 | USD |
GainsLossesRecognisedWhenControlInSubsidiaryIsLost | 4,969,000 | 2022-08-31 | 3 | USD |
CurrentPrepaymentsAndCurrentAccruedIncomeOtherThanCurrentContractAssets | 4,648,000 | 2025-12-31 | 18 | USD |
ShorttermEmployeeBenefitsAccruals | 4,520,000 | 2025-12-31 | 18 | USD |
AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives | 4,384,000 | 2025-12-31 | 5 | USD |
GainsLossesOnChangeInFairValueOfDerivatives | 4,384,000 | 2025-12-31 | 7 | USD |
ImpairmentLossRecognisedInProfitOrLossTradeReceivables | 4,296,000 | 2023-06-30 | 4 | USD |
NumberOfOutstandingShareOptions | 4,260,150 | 2023-06-30 | 2 | USD |
IncomeTaxesPaidClassifiedAsOperatingActivities | 4,181,000 | 2025-12-31 | 21 | USD |
BalancesWithBanks | 4,069,000 | 2025-12-31 | 16 | USD |
DividendsPayable | 4,020,000 | 2025-12-31 | 7 | USD |
ShorttermDepositsClassifiedAsCashEquivalents | 4,000,000 | 2025-12-31 | 12 | USD |
OtherFinanceIncome | 3,964,000 | 2024-06-30 | 7 | USD |
AdjustmentsForProvisions | 3,859,000 | 2022-06-30 | 3 | USD |
ShareOfProfitLossOfAssociatesAccountedForUsingEquityMethod | -3,799,000 | 2025-12-31 | 18 | USD |
AdjustmentsForUndistributedProfitsOfInvestmentsAccountedForUsingEquityMethod | -3,799,000 | 2025-12-31 | 14 | USD |
LiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale | 3,589,000 | 2022-06-30 | 1 | USD |
FinanceIncome | 3,423,000 | 2025-12-31 | 29 | USD |
CurrentPrepaidExpenses | 3,349,000 | 2023-12-31 | 10 | USD |
NoncurrentLoansAndReceivables | 3,317,000 | 2022-12-31 | 3 | USD |
EquityInterestsOfAcquirer | 3,158,000 | 2024-12-31 | 4 | USD |
KeyManagementPersonnelCompensation | 2,928,000 | 2025-12-31 | 29 | USD |
FinanceIncomeCost | 2,881,000 | 2025-06-30 | 20 | USD |
CurrentDividendPayables | 2,592,000 | 2020-12-31 | 1 | USD |
ProfitLossFromContinuingOperations | 2,478,000 | 2024-06-30 | 12 | USD |
LongtermWarrantyProvision | 2,430,000 | 2023-06-30 | 7 | USD |
PurchaseOfInterestsInAssociates | 2,314,000 | 2025-12-31 | 11 | USD |
InvestmentsInAssociatesAccountedForUsingEquityMethod | 2,243,000 | 2025-12-31 | 4 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | 2,220,000 | 2025-12-31 | 25 | USD |
MiscellaneousOtherOperatingExpense | 2,174,000 | 2024-06-30 | 15 | USD |
AmortisationIntangibleAssetsOtherThanGoodwill | 2,149,000 | 2025-06-30 | 2 | USD |
OtherOperatingIncomeExpense | 2,119,000 | 2025-12-31 | 20 | USD |
IncreaseDecreaseThroughAcquisitionOfSubsidiary | -2,103,000 | 2024-12-31 | 6 | USD |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 2,073,000 | 2024-06-30 | 2 | USD |
ValueAddedTaxReceivables | 2,068,000 | 2023-06-30 | 2 | USD |
OtherFinanceCost | 1,992,000 | 2023-06-30 | 2 | USD |
IncreaseDecreaseInFairValueMeasurementDueToReasonablyPossibleDecreaseInUnobservableInputRecognisedInProfitOrLossAfterTaxEntitysOwnEquityInstruments | 1,915,000 | 2024-12-31 | 3 | USD |
IncreaseDecreaseInFairValueMeasurementDueToReasonablyPossibleIncreaseInUnobservableInputRecognisedInProfitOrLossAfterTaxEntitysOwnEquityInstruments | -1,915,000 | 2024-12-31 | 3 | USD |
Goodwill | 1,836,000 | 2025-12-31 | 21 | USD |
CurrentTaxLiabilitiesCurrent | 1,832,000 | 2025-12-31 | 18 | USD |
DepreciationRightofuseAssets | 1,827,000 | 2025-12-31 | 18 | USD |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | -1,757,000 | 2025-12-31 | 25 | USD |
RevenueFromInterest | 1,749,000 | 2025-12-31 | 26 | USD |
AdjustmentsForInterestIncome | 1,749,000 | 2025-12-31 | 17 | USD |
OtherRevenue | 1,674,000 | 2025-12-31 | 10 | USD |
ForeignExchangeLoss | 1,595,000 | 2023-06-30 | 4 | USD |
CashOutflowForLeases | 1,524,000 | 2025-12-31 | 28 | USD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 1,500,000 | 2022-03-30 | 2 | USD |
InterestIncomeOnLoansAndReceivables | 1,403,000 | 2023-12-31 | 4 | USD |
AmountsReceivableRelatedPartyTransactions | 1,331,000 | 2025-12-31 | 12 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 1,328,000 | 2025-12-31 | 25 | USD |
ValueAddedTaxPayables | 1,300,000 | 2023-06-30 | 1 | USD |
IntrinsicValueOfLiabilitiesFromSharebasedPaymentTransactionsForWhichCounterpartysRightToCashOrOtherAssetsVested2011 | 1,278,000 | 2024-12-31 | 18 | USD |
InterestIncomeForFinancialAssetsMeasuredAtAmortisedCost | 1,256,000 | 2025-12-31 | 17 | USD |
LoansAndAdvancesAtAmortisedCost | 1,172,000 | 2025-12-31 | 4 | USD |
CashAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities | 1,171,000 | 2025-12-31 | 24 | USD |
GainsLossesOnExchangeDifferencesOnTranslationNetOfTax | 1,164,000 | 2025-12-31 | 22 | USD |
AdditionsToRightofuseAssets | 1,117,000 | 2025-12-31 | 18 | USD |
LeaseLiabilities | 1,087,000 | 2025-12-31 | 31 | USD |
OtherComprehensiveIncome | 1,083,000 | 2025-12-31 | 25 | USD |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | 1,083,000 | 2025-12-31 | 23 | USD |
RightofuseAssets | 1,047,000 | 2025-12-31 | 31 | USD |
TaxEffectOfTaxLosses | -1,014,000 | 2025-12-31 | 29 | USD |
AdjustmentsForFairValueGainsLosses | -913,000 | 2024-12-31 | 13 | USD |
PropertyPlantAndEquipment | 889,000 | 2025-12-31 | 19 | USD |
AdjustmentsForUnrealisedForeignExchangeLossesGains | -796,000 | 2025-12-31 | 25 | USD |
NetForeignExchangeGain | 796,000 | 2025-12-31 | 3 | USD |
CurrentLeaseLiabilities | 777,000 | 2025-12-31 | 22 | USD |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 762,000 | 2025-09-30 | 6 | USD |
AdjustmentsForDividendIncome | 750,000 | 2025-12-31 | 14 | USD |
DividendsReceivedClassifiedAsInvestingActivities | 750,000 | 2025-12-31 | 11 | USD |
RevenueFromDividends | 750,000 | 2025-12-31 | 17 | USD |
LiabilitiesFromSharebasedPaymentTransactions2011 | 682,000 | 2021-12-31 | 5 | USD |
PayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 679,000 | 2023-06-30 | 2 | USD |
ChangesInEquity | 657,000 | 2023-06-30 | 10 | USD |
IntangibleAssetsOtherThanGoodwill | 650,000 | 2025-12-31 | 19 | USD |
InsuranceExpense | 645,000 | 2024-06-30 | 9 | USD |
ExpenseFromSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 609,000 | 2025-12-31 | 29 | USD |
OtherCurrentPayables | 582,000 | 2025-12-31 | 18 | USD |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLossMandatorilyMeasuredAtFairValue | 564,000 | 2023-06-30 | 1 | USD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 559,000 | 2025-12-31 | 22 | USD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsOtherThanGoodwill | 547,000 | 2022-12-31 | 5 | USD |
InterestReceivedClassifiedAsInvestingActivities | 525,000 | 2025-12-31 | 12 | USD |
CurrentLoansAndReceivables | 517,000 | 2022-12-31 | 2 | USD |
ShareOfProfitLossOfContinuingOperationsOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 515,000 | 2024-12-31 | 5 | USD |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 501,000 | 2025-12-31 | 16 | USD |
LoansAndReceivables | 478,000 | 2023-06-30 | 11 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 454,000 | 2022-12-31 | 5 | USD |
FinanceCosts | 443,000 | 2025-12-31 | 30 | USD |
LegalProceedingsProvision | 424,000 | 2024-12-31 | 1 | USD |
ShareIssueRelatedCost | 424,000 | 2024-12-31 | 1 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossTradeAndOtherReceivables | -415,000 | 2025-12-31 | 12 | USD |
ForeignExchangeGain | 409,000 | 2022-06-30 | 6 | USD |
CashReceiptsFromRepaymentOfAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities | 401,000 | 2025-12-31 | 22 | USD |
InterestIncomeOnDeposits | 399,000 | 2025-12-31 | 8 | USD |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -375,000 | 2025-12-31 | 25 | USD |
IntangibleAssetFairValueUsedAsDeemedCost | 362,000 | 2022-06-30 | 1 | USD |
NoncurrentWarrantLiability | 362,000 | 2025-12-31 | 17 | USD |
BankAndSimilarCharges | 359,000 | 2025-12-31 | 29 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesGoodwill | -332,000 | 2022-12-31 | 2 | USD |
NoncurrentLeaseLiabilities | 310,000 | 2025-12-31 | 22 | USD |
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement | 294,308 | 2023-12-31 | 2 | Options |
NoncontrollingInterests | -281,000 | 2022-06-30 | 4 | USD |
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares | 267,408 | 2025-12-31 | 6 | shares |
DepreciationPropertyPlantAndEquipment | 242,000 | 2025-06-30 | 2 | USD |
OtherIncome | 229,000 | 2022-12-31 | 3 | USD |
CurrentTaxAssetsCurrent | 227,000 | 2025-12-31 | 8 | USD |
TradeAndOtherReceivablesDueFromRelatedParties | 226,000 | 2024-12-31 | 14 | USD |
NumberOfInstrumentsGrantedInSharebasedPaymentArrangement | 206,015 | 2024-06-30 | 1 | shares |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 202,000 | 2022-06-30 | 4 | USD |
NumberOfInstrumentsGrantedInSharebasedPaymentArrangement | 200,302 | 2025-12-31 | 6 | Options |
ExpenseRelatingToShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 196,000 | 2025-12-31 | 24 | USD |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment | 194,000 | 2025-06-30 | 8 | USD |
CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 131,000 | 2025-12-31 | 16 | USD |
AdjustmentsForGainLossOnDisposalOfInvestmentsInSubsidiariesJointVenturesAndAssociates | 117,000 | 2025-12-31 | 2 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesRightofuseAssets | 113,000 | 2025-12-31 | 5 | USD |
DeferredTaxAssets | 112,000 | 2025-12-31 | 16 | USD |
ComprehensiveIncomeAttributableToNoncontrollingInterests | 107,000 | 2022-12-31 | 9 | USD |
OtherNoncurrentAssets | 107,000 | 2025-06-30 | 16 | USD |
ProfitLossAttributableToNoncontrollingInterests | 107,000 | 2022-12-31 | 9 | USD |
AdjustmentsForInterestExpense | 84,000 | 2025-12-31 | 25 | USD |
InterestExpenseOnLeaseLiabilities | 84,000 | 2025-12-31 | 26 | USD |
OtherComprehensiveIncomeBeforeTax | -81,000 | 2025-12-31 | 11 | USD |
GainRecognisedInBargainPurchaseTransaction | 79,000 | 2021-12-31 | 3 | USD |
InterestRevenueForFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncome | 72,000 | 2025-12-31 | 17 | USD |
OtherNoncurrentLiabilities | 70,000 | 2023-06-30 | 5 | USD |
RevenueFromRenderingOfServicesRelatedPartyTransactions | 66,000 | 2025-12-31 | 10 | USD |
InterestPaidClassifiedAsFinancingActivities | 56,000 | 2023-12-31 | 6 | USD |
OtherCurrentReceivables | 53,000 | 2025-12-31 | 18 | USD |
AcquisitionrelatedCostsRecognisedAsExpenseForTransactionRecognisedSeparatelyFromAcquisitionOfAssetsAndAssumptionOfLiabilitiesInBusinessCombination | 51,000 | 2024-12-31 | 3 | USD |
Borrowings | 49,000 | 2020-12-31 | 3 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 49,000 | 2021-12-31 | 6 | USD |
ShorttermBorrowings | 49,000 | 2020-12-31 | 2 | USD |
AmountsPayableRelatedPartyTransactions | 46,000 | 2024-12-31 | 3 | USD |
LongtermBorrowings | 45,000 | 2019-12-31 | 1 | USD |
AdjustmentsForCurrentTaxOfPriorPeriod | 36,000 | 2023-06-30 | 1 | USD |
IncreaseDecreaseThroughChangesInOwnershipInterestsInSubsidiariesThatDoNotResultInLossOfControl | 33,000 | 2021-12-31 | 1 | USD |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -30,000 | 2021-12-31 | 3 | USD |
ExpenseRelatingToLeasesOfLowvalueAssetsForWhichRecognitionExemptionHasBeenUsed | 28,000 | 2022-06-30 | 4 | USD |
DividendsRecognisedAsDistributionsToOwnersOfParent | 27,000 | 2022-12-31 | 9 | USD |
InterestIncomeOnDebtInstrumentsHeld | 22,000 | 2025-12-31 | 10 | USD |
NumberOfOutstandingShareOptions | 20,000 | 2021-12-31 | 1 | Options |
InterestCostsCapitalised | 19,000 | 2020-12-31 | 2 | USD |
CurrentValueAddedTaxPayables | 12,000 | 2025-06-30 | 9 | USD |
DisposalsRightofuseAssets | 9,000 | 2025-06-30 | 1 | USD |
FinanceIncomeReceivedClassifiedAsOperatingActivities | 7,000 | 2021-12-31 | 5 | USD |
DisposalsPropertyPlantAndEquipment | 7,000 | 2025-06-30 | 8 | USD |
TaxEffectOfForeignTaxRates | 6,000 | 2025-12-31 | 29 | USD |
ProceedsFromDisposalsOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets | 6,000 | 2025-12-31 | 3 | USD |
DividendsRecognisedAsDistributionsToOwnersPerShare | 4,800 | 2022-12-31 | 8 | USD/shares |
AdditionsOtherThanThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 3,000 | 2025-06-30 | 8 | USD |
IncreaseDecreaseInFairValueMeasurementLiabilities | -3,000 | 2025-12-31 | 6 | USD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 2,000 | 2025-12-31 | 21 | USD |
DisposalsIntangibleAssetsOtherThanGoodwill | 2,000 | 2025-06-30 | 4 | USD |
BasicEarningsLossPerShare | 4 | 2025-12-31 | 30 | USD/shares |
DilutedEarningsLossPerShare | 4 | 2025-12-31 | 27 | USD/shares |
DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersPerShare | 3 | 2025-02-20 | 1 | USD/shares |
DividendsPaidOrdinarySharesPerShare | 3 | 2025-02-20 | 2 | USD/shares |
ClosingForeignExchangeRate | 1 | 2021-12-31 | 2 | USD/EUR |
ProportionOfOwnershipInterestInSubsidiary | 1 | 2023-06-30 | 1 | pure |
DescriptionOfDiscountRatesUsedInCurrentEstimateOfValueInUse | 0 | 2022-12-31 | 1 | pure |
DescriptionOfDiscountRatesUsedInPreviousEstimateOfValueInUse | 0 | 2024-12-31 | 1 | pure |
ApplicableTaxRate | 0 | 2025-12-31 | 8 | pure |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2025-12-31 | 8 | pure |
DescriptionOfGrowthRateUsedToExtrapolateCashFlowProjections | 0 | 2025-12-31 | 2 | pure |
ClosingForeignExchangeRate | 0 | 2020-12-31 | 1 | RUB |
ClosingForeignExchangeRate | 0 | 2021-12-31 | 1 | USD/RUB |
ImpairmentLoss | 0 | 2022-06-30 | 4 | USD |
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised | 0 | 2024-06-30 | 6 | USD |
AcquisitionsThroughBusinessCombinationsPropertyPlantAndEquipment | 0 | 2024-06-30 | 5 | USD |
DisposalsAndRetirementsIntangibleAssetsOtherThanGoodwill | 0 | 2023-06-30 | 4 | USD |
GoodwillDerecognisedWithoutHavingPreviouslyBeenIncludedInDisposalGroupClassifiedAsHeldForSale | 0 | 2023-12-31 | 3 | USD |
GoodwillExpectedDeductibleForTaxPurposes | 0 | 2024-12-31 | 5 | USD |
TransfersIntoLevel3OfFairValueHierarchyAssets | 0 | 2023-06-30 | 1 | USD |
InvestmentAccountedForUsingEquityMethod | 0 | 2024-12-31 | 2 | USD |
What to be careful about
What this model itself distrusts about GDEV's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- invested capital is -152M (cash exceeds equity plus debt), so return on capital is unbounded rather than undefined; scored as maximal
- forward EPS growth +16.8% is analyst consensus, not a filing: consensus 2027 EPS 5.21 against trailing 3.82, over 2 year(s), from 1 analysts (taken 2026-09-18)
- durability rests on 3 of 4 inputs; not tagged: gross margin stability