Delisting riskPopularity #4,599
Gauzy (GAUZ)
Manufactures smart-glass, aircraft-shading, and driver-visibility systems for commercial and OEM customers.
$6.78
vs last close+0.37 (+5.77%)
In millions of USD, except per-share figures
| In millions | Q3 FY22Sep 2022 | Q4 FY22Dec 2022 | Q1 FY23Mar 2023 | Q2 FY23Jun 2023 | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 | 17 | 17 | 20 | 19 | 22 | 25 | 24 | 23 | 31 | 22 | 20 |
| Cost of revenue | 10 | 15 | 14 | 17 | 15 | 17 | 20 | 19 | 18 | 20 | 17 | 16 |
| Gross profit | 2 | 2 | 4 | 3 | 4 | 5 | 5 | 6 | 6 | 11 | 6 | 4 |
| 8 | 10 | 9 | 11 | 12 | 15 | 15 | 14 | 14 | 16 | 14 | 17 | |
| Research & development | 3 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 3 | 5 |
| 5 | 6 | 6 | 8 | 8 | 10 | 10 | 9 | 9 | 10 | 9 | 10 | |
| Selling & marketing | 2 | 4 | 3 | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 4 |
| General & administrative | 3 | 2 | 3 | 4 | 4 | 6 | 6 | 5 | 5 | 6 | 6 | 6 |
| Other expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 |
| Operating income | −6 | −8 | −5 | −8 | −8 | −9 | −10 | −8 | −9 | −4 | −9 | −13 |
| −1 | −4 | −13 | −11 | −13 | −11 | −4 | −15 | 3 | −7 | −2 | 2 | |
| Interest income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 4 | −4 | 0 | 0 |
| Interest expense | 1 | 1 | 3 | 2 | 4 | 4 | 4 | 3 | 1 | 3 | 2 | 2 |
| Other non-operating income | 1 | 1 | 10 | 9 | 9 | 7 | −1 | 12 | −4 | 4 | 0 | −4 |
| Income before tax | −7 | −13 | −19 | −19 | −21 | −21 | −13 | −23 | −6 | −11 | −11 | −11 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income from continuing operations | −7 | −13 | −19 | −19 | −21 | −21 | −13 | −23 | −5 | −11 | −11 | −11 |
| Other adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income | −7 | −13 | −19 | −19 | −21 | −21 | −13 | −23 | −5 | −11 | −11 | −11 |
| EPS, basic | −$0.39 | −$0.66 | −$0.97 | −$0.99 | −$22.40 | −$21.80 | −$14.00 | −$52.00 | −$5.80 | −$12.20 | −$11.60 | −$11.40 |
| EPS, diluted | −$0.39 | −$0.66 | −$0.97 | −$0.99 | −$22.40 | −$21.80 | −$14.00 | −$24.80 | −$5.80 | −$12.20 | −$11.60 | −$11.40 |
| Weighted average shares, basic | 19 | 19 | 19 | 19 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Weighted average shares, diluted | 19 | 19 | 19 | 19 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| EBITDA | −5 | −8 | −14 | −15 | −16 | −15 | −7 | −18 | −3 | −7 | −7 | −6 |
| Depreciation & amortization | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
| EBIT | −7 | −9 | −16 | −17 | −17 | −16 | −9 | −20 | −4 | −9 | −9 | −8 |
