← All companies ← GAU Manual GDEV → ← EA Video Games NTES →
GCL, GCL Global Holdings Ltd
A software business, earning high margins on code once it is written.
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- Situation
- Unprofitable. No sustained operating profit across the record; an earnings multiple has nothing to rest on. What the record does show is revenue, the gross-margin trajectory, and the burn against the cash on hand. Distress / turnaround. Thin interest coverage, or operating cash burned against real debt, across the record. The balance sheet carries this situation; the debt schedule sets the clock.
- What moves the needle
- Operating margin has run around −0.1% through the cycle on a 29% gross margin, the operating line deeply negative — so the lever is the path to a margin at all: revenue growth against the cost curve and the cash runway, not the level of a margin that isn't there yet. Read this kind of business on retention and the cost of growth. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has rarely cleared the cost of capital (median −10%, above 15% in 0 of 3 years). Owner earnings, the cash-based check, have been thin too. This is price-taker territory, where the balance sheet and the cycle matter more than any multiple; the rest is in the 10-K.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 20-F →Singapore is 64% of revenue, so this is largely a single-region business.
- Singapore64%$154M
- Hong Kong SAR China25%$59M
- Malaysia6%$15M
- Thailand4%$9M
- China1%$2M
- Others0%$514K
From the segment footnote of the company's own 20-F. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2023–2026
realized figures from each filing · older years to the left| 2023’23 | 2024’24 | 2025’25 | 2026’26 | TTMTTMMar 2026 | |
|---|---|---|---|---|---|
| Income statement | |||||
| $77M | $98M | $142M | $239M | $239M | RevenueRevenue |
| $27M | $32M | $37M | $36M | $36M | Gross profitGross prof. |
| 35% | 32% | 26% | 15% | 15% | Gross marginGross mgn |
| $4M | ($2M) | $3M | ($13M) | ($13M) | Operating incomeOp. inc. |
| 4.6% | −2.5% | 2.3% | −5.6% | −5.6% | Operating marginOp. mgn |
| $2M | ($2M) | $5M | ($26M) | ($26M) | Net incomeNet inc. |
| 22% | — | 18% | — | — | Effective tax rateTax rate |
| Cash flow & returns | |||||
| ($4M) | $1M | ($10M) | ($10M) | ($10M) | Operating cash flowOp. cash |
| $297K | $320K | $329K | $407K | $407K | DepreciationDeprec. |
| ($7M) | $3M | ($16M) | $15M | $15M | Working capital & otherWC & other |
| $538K | $278K | $161K | $1M | $1M | CapexCapex |
| 0.7% | 0.3% | 0.1% | 0.5% | 0.5% | Capex / revenueCapex/rev |
| ($5M) | $1M | ($10M) | ($11M) | ($11M) | Owner earningsOwner earn. |
| −6.0% | 1.1% | −7.4% | −4.6% | −4.6% | Owner earnings marginOE mgn |
| ($5M) | $1M | ($10M) | ($12M) | ($12M) | Free cash flowFCF |
| −6.3% | 1.1% | −7.4% | −4.9% | −4.9% | Free cash flow marginFCF mgn |
| — | $164K | — | — | $164K | Dividends paidDiv. paid |
| — | -10% | 9% | -19% | -19% | ROICROIC |
| — | -14% | 14% | -71% | -71% | Return on equityROE |
| — | −16% | — | — | −72% | Retained to equityRetained/eq |
| Balance sheet | |||||
| $3M | $3M | $18M | $37M | $37M | Cash & investmentsCash+inv |
| — | $17M | $26M | $37M | $37M | ReceivablesReceiv. |
| — | $5M | $6M | $32M | $32M | InventoryInvent. |
| — | $7M | $28M | $33M | $33M | Accounts payablePayables |
| — | $15M | $3M | $36M | $36M | Operating working capitalOper. WC |
| — | $33M | $62M | $126M | $126M | Current assetsCur. assets |
| — | $30M | $52M | $83M | $83M | Current liabilitiesCur. liab. |
| — | 1.1× | 1.2× | 1.5× | 1.5× | Current ratioCurr. ratio |
| — | $505K | $380K | $2M | $2M | Net PP&ENet PP&E |
| $2M | $3M | $3M | $12M | $12M | GoodwillGoodwill |
| — | $50M | $102M | $183M | $183M | Total assetsAssets |
| — | $9M | $12M | $54M | $54M | Total debtDebt |
| — | $6M | ($6M) | $17M | $17M | Net debt / (cash)Net debt |
| — | $14M | $36M | $37M | $37M | Shareholders’ equityEquity |
| Per share | |||||
| 105M | 105M | 107M | 123M | 128M | Shares out (diluted)Shares |
| $0.74 | $0.93 | $1.33 | $1.94 | $1.87 | Revenue / shareRev/sh |
| $0.02 | $-0.02 | $0.05 | $-0.21 | $-0.20 | EPS (diluted)EPS |
| $-0.04 | $0.01 | $-0.10 | $-0.09 | $-0.09 | Owner earnings / shareOE/sh |
| $-0.05 | $0.01 | $-0.10 | $-0.09 | $-0.09 | Free cash flow / shareFCF/sh |
| — | $0.00 | — | — | $0.00 | Dividends / shareDiv/sh |
| $0.01 | $0.00 | $0.00 | $0.01 | $0.01 | Cap. spending / shareCapex/sh |
| — | $0.13 | $0.33 | $0.30 | $0.29 | Book value / shareBVPS |
| 3-yr | 5-yr | |
|---|---|---|
| Revenue / share | +38.0%/yr | +38.0%/yr (3-yr) |
| Capital spending / share | +22.2%/yr | +22.2%/yr (3-yr) |
| Book value / share | +52.1%/yr (2-yr) | +52.1%/yr (2-yr) |
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2026 the business earned ($11M) of owner earnings, the operating cash left after the $407K it takes just to hold its position. It put $746K more into growth; free cash flow, after that spending, was ($12M).
| FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|
| Reported net income | ($26M) | $5M | ($2M) | $2M |
| Depreciation & amortizationnon-cash charge added back | +$407K | +$329K | +$320K | +$297K |
| Working capital & othertiming of cash in and out, other non-cash items | +$15M | −$16M | +$3M | −$7M |
| Cash from operations | ($10M) | ($10M) | $1M | ($4M) |
| Maintenance capital expenditurethe spending needed just to hold position and volume | −$407K | −$161K | −$278K | −$297K |
| Owner earnings | ($11M) | ($10M) | $1M | ($5M) |
| Growth capital expenditurediscretionary; spent to get bigger, not to stand still | −$746K | — | — | −$241K |
| Free cash flow | ($12M) | ($10M) | $1M | ($5M) |
| Owner-earnings marginowner earnings ÷ revenue | -5% | -7% | 1% | -6% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about $407K, roughly its depreciation, the rate its assets wear out). The other $746K of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows.
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
“In connection with the preparation of the Company's consolidated financial statements for fiscal year 2026, the Company identified material weaknesses in its internal control over financial reporting, as defined in the standards established by the PCAOB.”
The figures below are only as sound as the controls that produced them. read the note →
Will it survive?
- Interest expense not tagged in the data
What this means
No usable interest-expense line was tagged in the filing data, but the balance sheet carries real net debt — so the interest burden here is unknown, not absent. Read the debt on the net-debt check below.
- Net debt against an operating lossCash $37M − debt $54M
What this means
Netting $37M of cash and short-term investments against $54M of debt leaves $17M owed, with no operating profit this year to measure it against — understand that combination before anything else about the company. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- TightDSO 56 + DIO 58 − DPO 59 days
What this means
Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.
Is it a good business?
- Below average through the cycle3-yr median, range -19%–9%; -19% latest = NOPAT ($10M) ÷ invested capital $54MIndustry peers: median 18%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 3 years (it ran -19% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Consumes cash through the cycle4-yr median margin, range -7%–1%; latest ($11M) = operating cash ($10M) − maintenance capex $407KIndustry peers: median 19%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's -5% of revenue this year, a -5% median across 4 years.
- Are earnings backed by cash? ($10M)Loss, and burning cashNet income ($26M) · cash from operations ($10M)
In the filing’s words The filing discloses a material weakness in its financial controls — the reported numbers here, and the record built on them, are only as reliable as the controls that produced them.
What this means
The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did not.
How is the cash used?
- No surplus to allocate
What this means
The business didn't generate positive Owner Earnings this year, so any distributions came from the balance sheet or borrowing, not from operations.
- Investing or harvesting? 2.83×ExpandingCapex $1M ÷ depreciation $407K
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
Graham’s defensive tests · 0 of 3 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size MissRevenue ≥ $2B · $239M
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity NearCurrent ratio ≥ 2× · 1.52×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt NearDebt ≤ working capital · $54M vs $43M WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $-0.06/share (latest year $-0.20), the averaged base the calculator's gate runs on, and book value is $0.29/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2023–2026
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 2 of 4
What this means
Lost money in 2 year(s), look at what happened there before trusting the average.
- Return on capital ≥ 15% 0 of 3 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin 1% → −2% (2-yr avg ends)
In the filing’s words The words explain the slip: the filing names price competition rather than pricing actions of its own — a business that looks to take its price, not set it.
What this means
Through the cycle the operating margin slipped — about 1% early to −2% lately, median −2% — competition or costs are biting in.
- Reinvestment, incremental ROIC returns capital
What this means
The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.
- Worst year 2026 · −5.6% op. margin
What this means
Operations went underwater in 2026, understand why before trusting the good years.
- Share count +5.5%/yr
What this means
The share count is rising, dilution works against you on a per-share basis.
- Dividend record paid
What this means
Paid a dividend in 1 of the years on record.
All figures as filed; the source filing is linked above.
Current Position
as of fiscal year-end, Mar 31, 2026Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$37M
- Receivables$37M
- Inventory$32M
- Other current assets$20M
- Debt due within a year$22M
- Accounts payable$33M
- Other current liabilities$29M
From the company's latest filing.
Peers, Video Games
The same industry, side by side on owner economics. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.
| Company | Revenuelatest FY, USD | Gross marginmedian over the record | Op. marginmedian over the record | ROICmedian over the record | Owner earn. marginmedian over the record |
|---|---|---|---|---|---|
| NTESNetEase Inc. | $16.7B | 56% | 25.0% | 22% | 29% |
| EAElectronic Arts | $7.5B | 75% | 20.1% | 19% | 29% |
| TTWOTake-Two Interactive | $6.7B | 50% | 6.3% | 18% | 14% |
| RBLXRoblox Corporation | $4.9B | 76% | -28.8% | -247%3y | 18% |
| 3659Nexon | $3.0B | 70%4y | 30.6% | 15% | 37% |
| 9697Capcom | $1.2B | 56%4y | 36.9% | 34% | 19% |
| 2432DeNA | $932M | 54%4y | 11.8% | 10% | 14% |
| GCLGCL Global Holdings Ltd | $239M | 29% | -0.1% | -10% | -5% |
| Group median | — | 56% | 15.9% | 17% | 19% |
The price
What a price has to assume.
What the price implies
reverse-DCFEnter the home-market price, not the US ADR quote. GCL Global Holdings Ltd reports in USD, and every figure here (owner earnings, book value, the share count) is on that ordinary-share basis. Enter the price on the same basis: the local-exchange quote per ordinary share. A US ADR price in dollars bundles the ADR-to-ordinary ratio, so it will not reconcile with these figures and would throw the multiple off.
GCL Global Holdings Ltd is profitable, but owner earnings are negative this year because capital spending currently outruns operating cash, a build-out, so the owner-earnings reverse-DCF has no positive base to grow. We read the price from both ends instead: type a price to see the steady-state profitability it demands, then set the mature margin you would believe and weigh the two against each other. Nothing leaves your browser unless you enter it in your notebook.
Revenue, delivered46%/yr’23→’26
Enter a price to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Two reads of one future. From your price: the owner earnings the company must reach, valued at a mature multiple and discounted back at your rate, expressed as the margin it implies on revenue grown at your rate. From your belief: the mature margin you would credit, set on the dial above. When the margin the price demands runs above the one you would believe, you are paying for a future taken on faith. For a deep cyclical at a trough, normalized through-cycle earnings are the better lens; this mode is for the genuinely unprofitable, and for the profitable business whose capital spending currently outruns its cash.
Manual order: ← GAU its page in the Manual GDEV →
Industry order: ← EA the Video Games chapter NTES →