Golden Arrow Merger Corp.

NASDAQ

GAMC

Stock

Yield per half year: 0%
Dividend yield: 0%
Sector: Financials

Reporting Golden Arrow Merger Corp.

Capitalization

IFRS

Reporting Annual Quarterly

	2021	2022	2023	LTM	5 year average	CAGR 5
Чистая прибыль, млрд $	0.0053	0.0098	-0.0015	-0.0015	0.0045	-165.66
EV, млрд $	0.2842	0.3597	0.1576	0.1576	0.2672	-17.84
EBIT, млрд $	-0.001	-0.0013	-0.0023	-0.0023	-0.0015	32.00
EBITDA, млрд $	-0.0078	-0.0085	-0.0021	-0.0021	-0.0061	-35.43
OIBDA, млрд $	-0.0141	-0.0197	-0.0027		-0.0122	-42.36
Баланс стоимость, млрд $	0.2704	0.2803	-0.0119	-0.0119	0.1796	-135.31
FCF, млрд $	-0.0011	-0.0016	-0.0017	-0.0017	-0.0015	15.62
Операционный денежный поток, млрд $	-0.0011	-0.0016	-0.0017	-0.0017	-0.0015	15.62
Операционная прибыль, млрд $	-0.001	-0.0013	-0.0021	-0.0021	-0.0015	28.06
Операционные расходы, млрд $	0.001	0.0013	0.0021	0.0021	0.0015	28.06

	2021Q1	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Выручка, млрд $	0.0035	-0.002												0.0008	-175.59
Чистая прибыль, млрд $				0.0076	0.0024	0.0015	0.0024	0.000892	0.000247	-0.000882	-0.0017	-0.0012	0.000319	-0.0006	5.25
EV, млрд $					0.3509	0.3522	0.2872	0.3161	0.0964	0.0993	0.0841	0.0852	0.0887	0.0907	-1.65
EBIT, млрд $			-0.000878	-0.000265	-0.000238	-0.000412	-0.000429	0.0011	-0.000214	-0.000914	-0.0016	-0.000433		-0.0004	-182.99
EBITDA, млрд $				-0.0041	-0.000238	-0.000412	-0.000429	0.0000	-0.000505	-0.000769	-0.000406	-0.00039	-0.000461	-0.0005	-1.81
OIBDA, млрд $									-0.000966	-0.000801	0.000913	0.000434	-0.0012	-0.0003	4.43
Баланс стоимость, млрд $				0.2741	0.2764	0.2779	0.2803	0.0106	0.0098	0.0089	-0.0119	-0.0132	-0.0128	-0.0038	-205.49
FCF, млрд $				-0.000331	-0.000295	-0.000285	-0.000736	-0.000603	-0.000665	-0.000109	-0.000362	-0.000251	-0.000629	-0.0004	-1.11
Операционный денежный поток, млрд $				-0.000331	-0.000295	-0.000285	-0.000736	-0.000603	-0.000665	-0.000109	-0.000362	-0.000251	-0.000629	-0.0004	-1.11
Операционная прибыль, млрд $				-0.000265	-0.000295	-0.000285	-0.000736	0.0011	-0.000214	-0.000914	-0.000406	-0.00039	-0.000461	-0.0005	16.59
Операционные расходы, млрд $				0.000265	0.000238	0.000412	0.000429	0.00057	0.000214	0.000914	0.000406	0.00039	0.000461	0.0005	16.59

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд $	0.000367	0.000349	0.000306	0.000306	0.0003	-5.88
Total Current Assets $	0.000719	0.000421	0.000459	0.000459	0.0005	-13.90
Активы, млрд $	0.2882	0.2911	0.0067	0.0067	0.1953	-71.46
Short Term Debt $	0.000141	0.0001	0.0021	0.0021	0.0008	146.04
Задолженность, млрд $	0.0178	0.0108	0.0186	0.0186	0.0157	1.48
Чистый долг, млрд $	-0.000225	-0.00026	0.0018	0.0018	0.0004	-300.00
Долг, млрд $	0.000141	0.0001	0.0021	0.0021	0.0008	146.04
Interest income $	0.0000	0.004	0.0054		0.0047	16.19
Расходы на обслуживание долга $	0.000465	0.012			0.0062	408.00
Чист. проц. доходы, млрд $	0.0000	0.004	0.0054	0.0054	0.0047	16.19
Амортизация, млрд $	-0.0068	-0.0071	0.000168	0.000168	-0.0046	-129.13

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд $					0.000536	0.000241	0.000356	0.000349	0.000992	0.000339	0.0001	0.000306	0.0001	0.0000	0.0004	-36.80
Short Term Investments $		0	0.0000
Long term investments $	0.25	0.2875	0.2875	0.2875	0.2875	0.2877	0.2891		0.0215	0.0219					0.1815	-40.25
Total Current Assets $					0.000874	0.00049	0.000517	0.000421	0.0012	0.000511	0.000168	0.000459	0.000252	0.000169	0.0003	-19.85
Активы, млрд $					0.2884	0.2881	0.2896	0.2911	0.0227	0.0224	0.0224	0.0067	0.0065	0.0065	0.0129	-21.92
Short Term Debt $					0.000509	0.000438	0.00036	0.0001	0.000172	0.0014	0.0014	0.0021	0.0021	0.0027	0.0019	14.04
Long Term Debt $	0.0089	0.0121	0.0074	0.0074	0.0035	0.0011	0.000872		0.000729	0.000438					0.0013	-34.01
Задолженность, млрд $					0.0143	0.0117	0.0117	0.0108	0.0121	0.0126	0.0135	0.0186	0.0197	0.0194	0.0168	9.01
Чистый долг, млрд $					0.0000	0.000197	0	-0.00026	-0.00082	0.0011	0.0013	0.0018	0.002	0.0027	0.0018	19.67
Долг, млрд $					0.004	0.000534	0.000757	0.000587	0.000172	0.0019	0.0014	0.0021	0.0021	0.0027	0.0020	7.28
Interest income $			0	0	0	0.00013	0.0014	0.0024	0.0026	0.000201	0.000213	0.000196			0.0011	-39.41
Расходы на обслуживание долга $		0	0	0	0	0.00013	0.0022	0.000137	0.0011			0.0011	0.0011		0.0011	-12.94
Чист. проц. доходы, млрд $				0	0	0.00013	0.0014	0.0024	0.0026	0.000201	0.000213	0.000196	0.0001		0.0007	-47.88
Амортизация, млрд $				0.000167	-0.0038	-0.0024	-0.000238	-0.000726	-0.0011	-0.000292	0.000146	0.0012	0.0000		-0.0002	-210.57
Себестоимость, млрд $	0.0001	0.000217	0.000173	0.000173	0.000265	0.000238	0.000412		0.00057	0.000214					0.0003	-4.18

Share

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.0952	0.1793	0.274	-0.0998			-0.0998	0.1122	-201.19
Цена акции ао		9.72	10.02	10.58	7.29	7.29	7.29	8.98	-5.59
Число акций ао, млн		29.38	35.94	14.7			14.7	26.67	-20.61
FCF/акцию		-0.0358	-0.0458	-0.1183			-0.1183	-0.0666	48.95

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS	0.1	0.07	0.04	0.07	0.0285	0.0266	-0.0949	-0.2221	-0.1562	0.041			-0.0811	9.04
Цена акции ао	9.72	9.77	9.8	9.96	10.11	10.26	10.43	10.57			7.29	7.29	9.17	-6.61
FCF/акцию		-0.0082	-0.0079	-0.0256	-0.0193	-0.0716	-0.0117	-0.0466	-0.0323	-0.081			-0.0486	2.50

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	1.95	3.58	-1.09			12.28	-47.34	1.48	-182.38
ROA, %	1.83	3.4	-0.9858			-21.98	10.67	1.41	-181.37
ROS, %			0	0	0	0	26.43
ROCE, %	-0.3554	-0.4626	-1466.39		19.01	19.01	26.28	-362.0495	-370.44
Ebit margin, %					0	0
Рентаб EBITDA, %					0	0	37.71
Operation Margin, %			0	0	0	0	31.91

	2021Q1	2021Q2	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %			2.77	1.86	0.5416	0.8522	0.3652	0.1388	-0.7941	-4.22	-87.68	-7.21		-47.34	-19.9531	-320.35
ROA, %			2.64	1.75	0.5133	0.8099	0.5685	1.09	-3.93	-11.85	-18.38	4.88		10.67	-5.6380	34.96
ROS, %	97.83	110.63												26.43	104.23	6.34
ROCE, %			-0.0966	-0.0828	-0.1431	-0.1486	0.4837	-0.1377	-1.04	-10.5	-4.34		19.01	26.28	0.5985	-367.92
Рентаб EBITDA, %	-115.95	-89.56												37.71	-102.7550	-12.11
Чистая рентаб, %	97.83	110.63												26.43	104.23	6.34
Operation Margin, %	-2.17	10.63												31.91	4.23	-321.33

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	53.97	36.55					25.86	45.26	-17.71
P/BV	1.05	1.28	-13.04			-13.04	-12.42	-3.5700	-331.58
P/FCF			0	0	0	0	19.22
E/P			0	0	0	0	0.05
EV/EBIT	-339.94	-267.64	-69.36	-69.36	-69.36	-69.36		-163.1320	-27.23
EV/EBITDA	-36.53	-42.4	-74.9			-74.9	18.74	-51.2767	27.04
EV/S			0	0	0	0	6.87
EV/FCF	-330.22	-218.3	-90.63	-90.63	-90.63	-90.63	24.55	-164.0820	-22.79
Debt/EBITDA	-0.0182	-0.0105	-0.9807	-0.9807	-0.9807	-0.9807	2.09	-0.5942	121.97
Netdebt/Ebitda	0.029	0.0306	-0.8352	-0.8352	-0.8352	-0.8352	0.97	-0.4892	-295.83
Debt/Ratio	0.00049	0.000305	0.309	0.309	0.309	0.309	0.40	0.1856	263.04
Debt/Equity	0.000523	0.000317	-0.1726	0	-1.56	-1.56	-1.77	-0.4329	-839.02
Debt/Net Income	0.0268	0.009	-1.41	-1.41	-1.41	-1.41	3.28	-0.8388	-320.91
PEG					0	0
Бета			0.0476	0	0	0	0.58	0.0476	0.00
Индекс Альтмана			0	-4.15	-4.15	-4.15	42.85	-4.1500	0.00

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E		20.92	25.61	21.03	36.74	63.4				-25.63			25.86	24.23	-200.02
P/BV		1.27	1.27	1.03	29.97	9.69	10.95	-6.89	-6.32	-6.7			-12.42	0.1460	-192.89
EV/EBIT						-450.91	-108.63	-52.14	-196.8			-69.36		-175.5680	-31.23
EV/EBITDA		-28.7	-43.82	-33.86	-71.65	-41.97	-41.13	-50.46	-41.19	-43.79			18.74	-43.7080	0.85
EV/FCF						-144.98	-910.42	-232.4	-339.84	-140.97		-90.63	24.55	-342.8520	-36.96
Debt/EBITDA	-0.9862	-0.5908	-1.9		12.49	-3.69	-1.86	-5.08	-5.29	-5.84		-0.9807	2.09	-3.8101	-12.02
Netdebt/Ebitda		-0.0753	-0.0072	0.225	-59.49	-2.15	-1.75	-4.33	-5.14	-5.78		-0.8352	0.97	-3.5670	-13.75
Debt/Ratio	0.0139	0.0054	0.0043		0.0397	0.0831	0.0635	0.309	0.3162	0.4124		0.309	0.40	0.2820	37.23
Debt/Equity	0.0146	0.0056	0.0044		0.0852	0.1896	0.1594	-0.1726	-0.1567	-0.2098		-1.56	-1.77	-0.3879	-257.81
Debt/Net Income	0.5261	0.306	0.831		1.01	7.54	-1.62	-1.2	-1.7	8.46		-1.41	3.28	0.5060	-2.74
Бета											0	0	0.58
Индекс Альтмана											-4.15	-4.15	42.85	-4.1500	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	2.00

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe