Grid Dynamics Holdings Inc. (GDYN) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
7660 FAY AVENUE LA JOLLA, CA 92037 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 7372 - Prepackaged Software (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 257,227 | 256,729 | 144,364 | 112,745 | 142 | 1,011 | |||
| Cash and cash equivalents | 257,227 | 256,729 | 144,364 | 112,745 | 142 | 1,011 | |||
| Receivables | 53,559 | 55,333 | 44,244 | 18,689 | |||||
| Prepaid expense | 3,998 | 3,323 | 2,188 | 821 | 138 | 194 | |||
| Other current assets | 227 | 463 | |||||||
| Other undisclosed current assets | 9,196 | 7,514 | 1,505 | 2,361 | |||||
| Total current assets: | 323,980 | 323,126 | 192,764 | 134,616 | 279 | 1,206 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 10,446 | 7,694 | ✕ | ||||||
| Property, plant and equipment | 11,358 | 8,215 | 6,169 | 4,095 | |||||
| Intangible assets, net (including goodwill) | 80,414 | 65,889 | 55,055 | 22,815 | |||||
| Goodwill | 53,868 | 45,514 | 35,958 | 14,690 | |||||
| Intangible assets, net (excluding goodwill) | 26,546 | 20,375 | 19,097 | 8,125 | |||||
| Asset, held-in-trust | 224,016 | 221,158 | |||||||
| Deferred income tax assets | 6,418 | 4,998 | 2,731 | ✕ | |||||
| Other noncurrent assets | 2,549 | 1,224 | |||||||
| Other undisclosed noncurrent assets | 5,609 | ||||||||
| Total noncurrent assets: | 111,185 | 88,020 | 63,955 | 32,519 | 224,016 | 221,158 | |||
| TOTAL ASSETS: | 435,165 | 411,146 | 256,719 | 167,135 | 224,295 | 222,364 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 6,564 | 5,199 | 15,745 | 9,484 | 5,359 | 216 | |||
| Taxes payable | ✕ | ✕ | ✕ | 1,980 | 1,248 | 19 | 217 | ||
| Employee-related liabilities | ✕ | ✕ | ✕ | 10,562 | 7,479 | ||||
| Accounts payable | 3,621 | 3,897 | 2,053 | 757 | |||||
| Accrued liabilities | 2,943 | 1,302 | 1,150 | 11 | |||||
| Other undisclosed accounts payable and accrued liabilities | 5,340 | (12) | |||||||
| Deferred revenue | 577 | 1,124 | ✕ | ||||||
| Debt | 300 | ||||||||
| Business combination, contingent consideration, liability | 3,288 | ||||||||
| Other liabilities | 9,599 | 3,206 | |||||||
| Due to related parties | ✕ | ✕ | 20 | ||||||
| Other undisclosed current liabilities | 35,082 | 29,099 | 628 | 19 | 229 | ||||
| Total current liabilities: | 42,223 | 38,710 | 25,344 | 13,318 | 5,698 | 445 | |||
| Noncurrent Liabilities | |||||||||
| Liabilities, other than long-term debt | 10,035 | 9,392 | 4,324 | 2,093 | |||||
| Deferred income tax liabilities | 3,274 | 3,756 | 4,324 | 2,093 | ✕ | ||||
| Operating lease, liability | 6,761 | 5,636 | ✕ | ||||||
| Business combination, contingent consideration, liability | |||||||||
| Other undisclosed noncurrent liabilities | 7,700 | 7,700 | |||||||
| Total noncurrent liabilities: | 10,035 | 9,392 | 4,324 | 2,093 | 7,700 | 7,700 | |||
| Total liabilities: | 52,258 | 48,102 | 29,668 | 15,411 | 13,398 | 8,145 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 382,907 | 363,044 | 227,051 | 151,724 | 5,000 | 5,000 | |||
| Common stock | 8 | 7 | 7 | 5 | |||||
| Additional paid in capital | 397,511 | 378,006 | 212,077 | 128,930 | 7,706 | 4,384 | |||
| Accumulated other comprehensive income (loss) | 1,274 | (848) | (126) | (4) | |||||
| Retained earnings (accumulated deficit) | (15,886) | (14,121) | 15,093 | 22,793 | (2,707) | 615 | |||
| Other undisclosed equity, attributable to parent | 1 | 1 | |||||||
| Other undisclosed equity | 205,897 | ||||||||
| Total equity: | 382,907 | 363,044 | 227,051 | 151,724 | 210,897 | 5,000 | |||
| Other undisclosed liabilities and equity | 209,219 | ||||||||
| TOTAL LIABILITIES AND EQUITY: | 435,165 | 411,146 | 256,719 | 167,135 | 224,295 | 222,364 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 312,910 | 310,482 | 211,280 | 111,283 | ||||
| Cost of revenue | (199,764) | (189,892) | (123,552) | (69,662) | ||||
| Gross profit: | 113,146 | 120,590 | 87,728 | 41,621 | ||||
| Operating expenses | (118,726) | (141,598) | (87,678) | (57,069) | (7,144) | |||
| Operating income (loss): | (5,580) | (21,008) | 50 | (15,448) | (7,144) | |||
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | 10,418 | 555 | (2,502) | 236 | ||||
| Interest and debt expense | 4,665 | |||||||
| Income (loss) from continuing operations before income taxes: | 4,838 | (20,453) | (2,452) | (15,212) | (2,479) | |||
| Income tax expense (benefit) | (6,603) | (8,761) | (5,248) | 2,613 | (843) | |||
| Income (loss) from continuing operations: | (1,765) | (29,214) | (7,700) | (12,599) | (3,322) | |||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (7,700) | (12,599) | (3,322) | ||
| Net income (loss) available to common stockholders, diluted: | (1,765) | (29,214) | (7,700) | (12,599) | (3,322) | |||
Comprehensive Income ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (1,765) | (29,214) | (7,700) | (12,599) | (3,322) | |||
| Other comprehensive loss | (300) | |||||||
| Comprehensive income (loss): | (1,765) | (29,214) | (7,700) | (12,899) | (3,322) | |||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 2,122 | (722) | (122) | 296 | ||||
| Comprehensive income (loss), net of tax, attributable to parent: | 357 | (29,936) | (7,822) | (12,603) | (3,322) | |||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.