Great Elm GEG

Software - Infrastructure, Technology

$2.16

+0.47%

Market cap: $67.2M
PE: n/m; a loss over the last year
Forward PE: n/m; not a meaningful number
Price to sales: 2.4×
EV/EBIT: n/m; a loss over the last year
Revenue, 12 months: $27.8M; +70% on a year ago
Net margin: n/m; outside −100% to 100%
Free cash flow yield: n/m; not a meaningful number

Great Elm trades at 2.4× sales. Its trailing earnings are negative, so it has no PE. Revenue was $27.8M over the last twelve months, up 70% on a year earlier.

Charts

Financials

Income statement for GEG, by quarter
Income statement	Q1 FY24	Q2 FY24	Q3 FY24	Q4 FY24	Q1 FY25	Q2 FY25	Q3 FY25	Q4 FY25	Q1 FY26	Q2 FY26	Q3 FY26	Q4 FY26
	$3.3M+78%	$2.8M+50%	$2.8M+47%	$8.9M+195%	$4M+21%	$3.5M+24%	$3.2M+15%	$5.6M−37%	$10.8M+170%	$3M−14%	$3.4M+7%	$10.6M+88%
Cost of revenue	$0	$0	n/a	n/a	$635K	$458K	n/a	n/a	$6.7M+963%	$16K−97%	n/a	n/a
Gross profit	$3.3M−68%	$2.8M	n/a	n/a	$3.4M+1%	$3M+8%	n/a	n/a	$4M+20%	$3M−2%	n/a	n/a
SG&A	$1.7M+15%	$2.4M+16%	$1.6M−14%	$1.9M−37%	$1.5M−13%	$1.3M−45%	$1.4M−15%	$2.2M+17%	$2.2M+44%	$2M+51%	$1.6M+14%	$1.7M−24%
	−$1.4M−26%	−$2.7M−3%	−$1.9M−35%	−$1.8M−49%	−$2M+38%	−$2M−27%	−$2.6M+37%	−$1.5M−19%	−$3.7M+87%	−$4.2M+114%	−$4M+55%	−$2.1M+41%
Interest expense	$1.1M−46%	$1.1M−46%	$1.1M−2%	$1.1M+8%	$1M−3%	$1M−3%	$1M−3%	$1.1M−7%	$1M+0%	$1M−1%	$1M−1%	$1M−4%
Pre-tax income	$2.8M	−$239K	−$2.9M+534%	−$477K−91%	$3M+8%	$1.4M	−$4.5M+56%	$15.8M	−$7.8M	−$16.6M	−$13.4M+198%	$584K−96%
	$0	$0	$0	$101K−49%	$0	$0	$0	$86K−15%	$71K	−$54K	$87K	−$480K
Net income	$2.8M	−$350K	−$3.1M	−$712K−87%	$2.6M−5%	$1.2M	−$4.5M+45%	$13.6M	−$7M	−$15.8M	−$13.7M+205%	$1.1M−92%
	$0.08	−$0.01	−$0.10	−$0.02−89%	$0.08+0%	$0.04	−$0.17+70%	$0.36	−$0.24	−$0.50	−$0.45+165%	$0.04−89%
	41.9M+47%	29.9M−26%	30.1M+4%	30.3M+4%	40.5M−3%	28.8M−4%	26.9M−11%	37.7M+25%	29M−28%	31.6M+10%	30.8M+14%	29.8M−21%

Cost of revenue: Q1 FY20: 6 months less the 3 months printed beside them.

Gross profit: Q1 FY20: 6 months less the 3 months printed beside them. 18 periods, Q2 FY20 to Q2 FY26: not printed by the filing, worked out from its own lines.

SG&A: Q1 FY20 and Q1 FY21: 6 months less the 3 months printed beside them.

Interest expense: Q1 FY20: 6 months less the 3 months printed beside them.

Pre-tax income: Q1 FY20: 6 months less the 3 months printed beside them.

Income tax: Q1 FY20 and Q1 FY21: 6 months less the 3 months printed beside them.

Net income: Q1 FY20: 6 months less the 3 months printed beside them.

EPS, diluted: 6 periods, Q1 FY20 to Q4 FY26: quarter's net income to common over its shares, to the cent.

Diluted shares: 3 periods, Q4 FY22 to Q4 FY24: a loss quarter: its basic count, share-days: the 12-month average less the 9-month, weighted by days. Q4 FY25: the earlier year to date counted no dilution: the quarter's basic count plus the later year to date's dilution. Q4 FY26: share-days: the 12-month average less the 9-month, weighted by days.

From each company's 10-Q and 10-K filings, the newest version of each figure. Quarters are as filed (a fourth quarter is the year less its first nine months), fiscal years as the 10-K prints them, restated where a later 10-K restated them, and balance sheet lines as of the period's end. A quarter whose 10-Q isn't filed yet is from the company's results release. Growth is on the same period a year earlier. A dash is a period with no figure for the line: the filing doesn't print it, or it hasn't been read yet.

Peers

Companies in Software - Infrastructure nearest Great Elm's size, closest first.

Company	Market cap	PE	Its 10y median PE	P/S	Revenue growth	Net margin
GEGGreat Elm	$67.2M	n/m	36.5×	2.4×	+70%	n/m
WFCFWhere Food Comes From	$74.6M	53.5×	42.3×	3.0×	−2%	5.8%
CCLDCareCloud	$75.2M	25.3×	37.4×	0.6×	+15%	6.2%
FATNFatpipe	$75.3M	13.7×	17.2×	3.7×	+23%	n/m
IDNIntellicheck	$49.5M	16.3×	39.8×	2.1×	+17%	13.0%
NTWKNetsol Technologies	$93.9M	31.4×	22.2×	1.3×	+13%	4.0%
EGANEGAIN	$148.7M	17.8×	51.1×	1.6×	+3%	9.7%
FIEEFiEE	$26.9M	9.3×	102×	n/m	n/m	n/m
MSGMMotorsport Games	$22.5M	11.4×	11.5×	1.5×	+79%	16.2%
MKLYMcKinley Acquisition	$250M	30.2×	35.0×	n/m	n/m	n/m
RBBNRibbon Communications	$250.4M	17.5×	18.7×	0.3×	−8%	2.0%
Peer median	$75.3M	17.6×	36.2×	1.6×	+14%	6.2%