ZYBERNO
Stock Report
Updated Aug 31, 2026

GDEV Inc. (GDEV)

Technology • NASDAQ

$10.87

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
26.0/100
POOR BUSINESS
GDEV Inc. (GDEV) scores 26/100 — concerning metrics indicating significant structural or financial risks.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
Margin of Safety unavailable — insufficient data for the owner-earnings DCF.
Is the market underestimating or overestimating what this business is capable of going forward?
+16.2%
Market Underestimates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):EXCELLENT (0.00x)
Operating Margin (Operational Efficiency):CRITICAL (0.0%)
Return on Capital (Capital Efficiency):EXCELLENT (31.3%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

GDEV Inc. (GDEV) stock report — Zyberno Score 26/100 (POOR BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, GDEV Inc. (GDEV) shows a Brina Gap of +16.2%, which strengthens the case: based on the company's ROIC (31.3%) and reinvestment rate (-12.3%), the business can fundamentally grow at -3.8% — but the current enterprise value implies the market expects -20.0%.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:10.87
Market Cap:$197.30M

Valuation Multiples (2)

P/S Ratio:0.49x
Peg Ratio:-999.00x

Enterprise Metrics (3)

Enterprise Value:$134.39M
Ev Ebitda Ratio:1.72x
Pfcf Ratio:7.31x

Price Action & Momentum (3)

Momentum Percentile:24 / 100
% of 52-Week High:25.8%
B. Profitability Assessment

Return Metrics (5)

Reinvestment Rate:-12.3%
Fundamental Growth Rate (g):-3.8%
Market-Implied Growth Rate:-20.0%

Margin Analysis (1)

Ebitda Margin:19.3%

Yield Metrics (2)

Earnings Yield:-$999.00
Dividend Yield:26.3%
C. Log-Linear Regression Growth Trends

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):-20.8%
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.67x
Quick Ratio:0.67x
Cash Ratio:0.27x

Leverage Analysis (1)

Debt To Ebitda:0.00x

Coverage Ratios (2)

Interest Coverage Ratio:602.81x
Times Interest Earned:602.81

Capital Structure (4)

Working Capital:-76,842,000.00
Cash And Cash Equivalents:62,908,000.00
Long Term Debt:$0.00
Net Debt:-$62.91M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

$404.35M
Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

$0.00$71.13M

Bottom Line Performance (3)

Net income TTM: $69.33M
Linear Growth: -20.8%
📊 Click to view full GDEV Net Income analysis & methodology →
Income Before Tax:$0.00
Ebitda Ttm:77,985,000.00

Operating Expenses (5)

Operating Expenses:0.00
R And D Expense:0.00
Sga Expense:0.00
Income Tax Expense:$1.60M
Interest Expense:118,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:0.0%
Ebitda Margin:19.3%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$233.11M
Current Assets:$155.05M
Ppe Net:889,000.00
Goodwill:1,836,000.00
Intangible Assets:$650.00K

Liability Structure (4)

Total Liabilities:323,678,000.00
Current Liabilities:231,892,000.00
Long Term Debt:$0.00
Short Term Debt:$0.00

Equity & Capital (3)

Equity:-$90.56M
Retained Earnings:$0.00
Common Stock:0.00

Working Capital Items (3)

Accounts Receivable:43,523,000.00
Inventory:0.00
Accounts Payable:12,156,000.00

Special Items (2)

Contract Liabilities:0.00
Stock Based Compensation:0.00
C. Cash Flow Analysis

Operating Activities (2)

$29.45M$29.13M

Investment Activities (1)

Investing Cash Flow:-$6.25M

Financing Activities (3)

Financing Cash Flow:-$675.00K
Dividends Paid Ttm:55,990,000.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$0.00
Long Term Debt Repayments:$0.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:$3.82

Revenue & Cash Per Share (2)

Sales Per Share Ttm:22.28
Operating Cash Flow Per Share:$1.62

Book Value & Capital (2)

Book Value Per Share:-$4.99
Cash Per Share:3.47

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:1.73x
Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:9.29x
Days Sales Outstanding Ttm:39.29

Inventory Management (2)

Inventory Turnover Ttm:-999.00x
Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:10.97
Cash Conversion Cycle:-970.69
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:20.00
Quality Score:60.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Damodaran Growth Analysis (4)

Reinvestment Rate:-12.3%
Fundamental Growth Rate (g):-3.8%
Market-Implied Growth Rate:-20.0%
B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Net Income Growth Rate (Linear):-20.8%
C. Company Profile & Context

Corporate Information (6)

Symbol:GDEV
Company Name:GDEV Inc.
Sector:Technology
Industry:Software Development
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:medium
Volume Category:N/A

Share Structure (3)

Shares Outstanding:18.15M
Shares Outstanding Basic:0
Shares Outstanding Diluted:0

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-31 05:08:55 UTC
Data Timestamp:2026-08-18T15:12:32.373492
Scroll to Top