GDYN (GDYN)

$590M
Market Cap
117.5
P/E Ratio
0.86
Beta
Dividend Yield
Piotroski 6/9Beneish M -2.55 Clean

Quantitative Summary

Deterministic

Financial health is average: Piotroski 6/9.

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

The underlying economics of GDYN present a stark dichotomy between aggressive top-line expansion and deteriorating capital efficiency. While revenue growth is robust at 17.5% year-over-year, supported by healthy gross margins of 34.6%, the company's net margin has compressed to just 2.4%. This compression is exacerbated by negative returns on invested capital (ROIC) of -0.2%, indicating that current operations are destroying value rather than generating it. The DuPont decomposition suggests this poor ROE stems primarily from low asset turnover and insufficient leverage, as the firm fails to convert its growing revenue base into profitable equity returns. Despite a respectable Piotroski F-Score of 6/9 signaling moderate financial strength, the negative ROIC fundamentally undermines the quality of earnings required for sustainable valuation support.

Valuation metrics reflect significant market skepticism regarding the durability of current growth rates in light of weak profitability. The stock trades at an exorbitant forward P/E multiple of 117.5x, which is detached from its ability to generate returns on capital and vastly exceeds typical benchmarks for firms with negative ROIC. A discounted cash flow analysis implies a fair value of $9 per share, suggesting the current market price assumes growth persistence that contradicts the observed erosion in net margins and return metrics. The market appears priced in an idealized scenario where high revenue velocity translates directly into scaled profits, ignoring the immediate drag on bottom-line performance evident in the 2.4% net margin.

The divergence between the moderate Beneish M-Score of -2.55, which often flags low earnings manipulation risk, and the negative ROIC creates a complex risk-reward profile for long-term holders. While the Fama-French alpha data is not provided to assess style exposure, the combination of high valuation multiples with capital-destructive operations introduces significant downside volatility if growth slows even marginally. Investors must weigh whether the 17.5% revenue trajectory can eventually reverse the negative ROIC trend before the current premium multiple contracts sharply toward DCF-implied levels.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

DCF Sandbox

Interactive

Sensitivity Matrix

TG ↓ / WACC →8%10%12%
2%$10$9$8
3%$11$9$8
4%$13$10$8

Center = base case. Green = >10% upside, Red = >10% downside vs .

Pre-computed DCF: WACC=10.0%, terminal growth 3%. Fair value $9 (+0.0%). Not investment advice.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Quant Health Deep Dive

6/9
Piotroski F-Score
Average — mixed operational signals
-2.55
Beneish M-Score
Below threshold — no statistical earnings quality concern per Beneish model. Threshold: <-2.22 = below threshold.

Profitability & Value Creation

34.6%
Gross Margin
2.4%
Net Margin
-0.2%
ROIC
+17.5%
Revenue Growth (YoY)
+139.3%
Earnings Growth (YoY)
25.3M
Free Cash Flow

Balance Sheet Health

0.13x
Debt / Equity
8.43x
Current Ratio
-14.3x
Net Debt / EBITDA
23.2M
EBITDA

Earnings Surprise History

Q4
✓ Beat
Est: $0.09
Act: $0.11
+24.9%
Q3
✓ Beat
Est: $0.10
Act: $0.10
+2.1%
Q2
✗ Miss
Est: $0.09
Act: $0.09
-3.7%
Q1
✓ Beat
Est: $0.09
Act: $0.10
+9.4%

EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fundamentals

13.2
Forward P/E
PEG Ratio
1.11
Price/Book
2M
Avg Volume
$13.26
52W High
$5.13
52W Low
52W Range Position

Passive Flow Attribution

ETF Draft Effect
$15M
Tracked Passive Exposure
2
ETFs Holding GDYN
0.01%
Avg Weight in ETFs
$122B
Total ETF AUM

When investors buy or sell ETFs like XSW or VGT, the fund manager is mechanically forced to buy or sell GDYN shares regardless of GDYN's individual fundamentals. We estimate $15M of passive capital is structurally linked to GDYN through 2 tracked ETFs. Passive flows have a limited but growing influence on GDYN's daily trading dynamics.

Passive exposure = Σ (ETF AUM × stock weight in ETF) across 2 tracked ETFs. Actual passive ownership is larger (includes mutual funds). Not investment advice.

ETF Contagion Visualizer

Simulate a price drop in GDYN to visualize passive redemption contagion across ETFs and collateral stocks.

GDYN Shock
-0%
Est. Passive Redemption
$0
Systemic Risk
STABLE
GDYNEpicenterVGTETFXSWETFNVDALow RiskAAPLLow RiskMSFTLow RiskMULow RiskAVGOLow Risk
GDYN Price Drop (%)0

If GDYN (GDYN) experiences a significant drawdown, ETF redemptions can create collateral selling pressure on co-held stocks. Our model identifies NVIDIA Corp. (NVDA) as the most exposed collateral stock, sharing 1 ETFs with GDYN. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.

Contagion model based on shared ETF exposure and constituent weights across 2 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.

GDYN Ownership Dynamics

Ticker
GDYN

ETFs with Highest GDYN Exposure

Float lock-up computed from 5 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).

GDYN Capital Efficiency

How efficiently does GDYN convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.

Free Cash Flow
$25M
EBITDA
$23M
FCF Conversion
109%
Reinvestment Rate
-9%
109% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)

GDYN converts 109% of its EBITDA into free cash flow, an exceptional conversion rate indicating an asset-light business model with minimal capital reinvestment drag.

Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.

Fails-to-Deliver (FTD) History

SEC-reported settlement failures. Elevated FTDs can indicate high short-selling pressure, operational settlement issues, or naked shorting activity.

DateFailed SharesClose PriceNotional Value
2026-06-128,493$6.43$54,609.99
2026-06-09628$6.47$4,063.16
2026-06-08270$6.55$1,768.5
2026-06-04402$7.04$2,830.08
2026-06-0351$7.50$382.5
2026-06-0255$7.86$432.3
2026-05-296,473$7.37$47,706.01
2026-05-191,027$6.68$6,860.36
2026-05-181,999$6.71$13,413.29
2026-05-1324,507$6.66$163,216.62
2026-05-042,087$5.81$12,125.47
2026-04-24474$5.57$2,640.18
2026-04-203,873$5.95$23,044.35
2026-04-0646$5.77$265.42
2026-03-23443$6.02$2,666.86
2026-03-185,067$6.22$31,516.74
2026-03-175,783$6.21$35,912.43
2026-03-0317,701$6.83$120,897.83
2026-02-272,898$6.90$19,996.2
2026-02-268,392$6.46$54,212.32
2026-02-253,795$6.45$24,477.75
2026-02-19523$7.00$3,661
2026-02-131,904$6.60$12,566.4
2026-02-108,589$7.03$60,380.67
2026-02-042,316$7.16$16,582.56
2026-01-16108$9.37$1,011.96
2026-01-05672$8.83$5,933.76
2025-12-08537$9.49$5,096.13
2025-12-046,700$9.49$63,583
2025-11-26735$8.74$6,423.9

Source: SEC Regulation SHO FTD data. Data is reported with a ~30 day delay. High FTD quantities relative to average daily volume may indicate settlement stress.

Compare GDYN to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: N/A.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.