Owner Scorecard


← All companies ← GAU Manual GDEV → ← EA Video Games NTES →

GCL, GCL Global Holdings Ltd

Video Games asset-light UnprofitableDistress / turnaround

A software business, earning high margins on code once it is written.

Latest annual: FY2026 20-F
GCL · GCL Global Holdings Ltd
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2026
$239M
+68.2% YoY · 46% 3-yr CAGR
Vital signs · TTM, with 4-yr average
Revenue $239M 4-yr avg $139M
Gross margin 15% 4-yr avg 27%
Operating margin −5.6% 4-yr avg −0.3%
ROIC −19% 4-yr avg −7%
Owner-earnings margin −5% 4-yr avg −4%
Free cash flow margin −5% 4-yr avg −4%

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.

Revenue by geography, FY2026
  • 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.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2023–2026

realized figures from each filing · older years to the left
2023’232024’242025’252026’26TTMTTMMar 2026
Income statement
$77M$98M$142M$239M$239MRevenueRevenue
$27M$32M$37M$36M$36MGross 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$407KDepreciationDeprec.
($7M)$3M($16M)$15M$15MWorking capital & otherWC & other
$538K$278K$161K$1M$1MCapexCapex
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$164KDividends 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$37MCash & investmentsCash+inv
$17M$26M$37M$37MReceivablesReceiv.
$5M$6M$32M$32MInventoryInvent.
$7M$28M$33M$33MAccounts payablePayables
$15M$3M$36M$36MOperating working capitalOper. WC
$33M$62M$126M$126MCurrent assetsCur. assets
$30M$52M$83M$83MCurrent liabilitiesCur. liab.
1.1×1.2×1.5×1.5×Current ratioCurr. ratio
$505K$380K$2M$2MNet PP&ENet PP&E
$2M$3M$3M$12M$12MGoodwillGoodwill
$50M$102M$183M$183MTotal assetsAssets
$9M$12M$54M$54MTotal debtDebt
$6M($6M)$17M$17MNet debt / (cash)Net debt
$14M$36M$37M$37MShareholders’ equityEquity
Per share
105M105M107M123M128MShares out (diluted)Shares
$0.74$0.93$1.33$1.94$1.87Revenue / shareRev/sh
$0.02$-0.02$0.05$-0.21$-0.20EPS (diluted)EPS
$-0.04$0.01$-0.10$-0.09$-0.09Owner earnings / shareOE/sh
$-0.05$0.01$-0.10$-0.09$-0.09Free cash flow / shareFCF/sh
$0.00$0.00Dividends / shareDiv/sh
$0.01$0.00$0.00$0.01$0.01Cap. spending / shareCapex/sh
$0.13$0.33$0.30$0.29Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
3-yr5-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).

FY2026FY2025FY2024FY2023
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.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2026 20-F · source on SEC EDGAR →
Material weakness in financial controls
“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 loss
    Cash $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.

  • Tight
    DSO 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 cycle
    3-yr median, range -19%–9%; -19% latest = NOPAT ($10M) ÷ invested capital $54M
    Industry 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 cycle
    4-yr median margin, range -7%–1%; latest ($11M) = operating cash ($10M) − maintenance capex $407K
    Industry 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.

  • Loss, and burning cash
    Net 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×
    Expanding
    Capex $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 Miss
    Revenue ≥ $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 Near
    Current 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 Near
    Debt ≤ 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, 2026

Can 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.

Current assets$126M
  • Cash & short-term investments$37M
  • Receivables$37M
  • Inventory$32M
  • Other current assets$20M
Current liabilities$83M
  • Debt due within a year$22M
  • Accounts payable$33M
  • Other current liabilities$29M
Current ratio1.52×all current assets ÷ what's due · Graham looked for 2×
Quick ratio1.13×stricter: inventory excluded
Cash ratio0.44×strictest: cash alone against what's due
Working capital$43Mthe cushion left after near-term bills
Debt due this year vs. cash$22M due · $37M cash covered by cash on hand, no refinancing forced · both figures from the Mar 31, 2026 balance sheet
Cash runway3.1 yrsthe business is consuming cash; this is how long the cash on hand lasts at that rate
Deeper floors
Tangible book value$24Mequity stripped of goodwill & intangibles
Net current asset value($16M)Graham's net-net: current assets less all liabilities
Debt incl. operating leases$56M$2M of it operating leases
Deferred revenue$8Mcustomer cash collected before delivery; operating float

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.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
NTESNetEase Inc.$16.7B56%25.0%22%29%
EAElectronic Arts$7.5B75%20.1%19%29%
TTWOTake-Two Interactive$6.7B50%6.3%18%14%
RBLXRoblox Corporation$4.9B76%-28.8%-247%3y18%
3659Nexon$3.0B70%4y30.6%15%37%
9697Capcom$1.2B56%4y36.9%34%19%
2432DeNA$932M54%4y11.8%10%14%
GCLGCL Global Holdings Ltd$239M29%-0.1%-10%-5%
Group median56%15.9%17%19%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Enter 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.

$
The assumptions

Revenue, delivered46%/yr’23→’26

Enter a price to run it.

Owner earnings it must reach
Margin the price demands
Owner-earnings margin today−5%

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.

Cite: Owner Scorecard, "GCL Global Holdings Ltd (GCL), the owner's record," https://ownerscorecard.com/c/GCL, data as of 2026-08-17.

Manual order: ← GAU its page in the Manual GDEV →

Industry order: ← EA the Video Games chapter NTES →