GrabAGun Digital Holdings Inc.

PEW

PEWGrabAGun Digital Holdings Inc. US flag

New York Stock Exchange

2.45

USD

+0.01

- -

72.03MMarket Cap

Profitability (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -
Return on Assets (%)	- -	-3.46
Return on Capital (%)	- -	- -
Return on Invested Capital (%)	- -	- -
Gross Margin (%)	10.43	11.74
EBITDA Margin (%)	4.75	-4.31
Operating Margin (%)	4.42	-4.52
Incremental Operating Margin (%)	- -	- -
Pretax Margin (%)	4.85	-2.59
Profit Margin (%)	4.84	-2.6
Net Income to Common Margin (%)	4.84	-2.6
Effective Tax Rate (%)	0.24	- -
Dvd Payout Ratio (%)	- -	- -
Sustainable Growth Rate (%)	- -	- -

Credit (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Total Debt	- -	7
ST Debt	- -	- -
LT Debt	- -	7
Total Debt/EBITDA	0.06	-1.67
Net Debt/EBITDA	-1.78	24.91
Total Debt/EBIT	0.07	-1.59
Net Debt/EBIT	-1.92	23.72
EBITDA to Interest Expense	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -
EBIT to Interest Expense	- -	- -
Interest Expense	- -	- -
Common Equity/Total Assets	10.14	-3.57
Long-Term Debt/Equity (%)	2.95	6.4
Long-Term Debt/Capital (%)	2.46	307.18
Long-Term Debt/Total Assets (%)	0.3	5.25
Total Debt/Equity (%)	19.71	6.44
Total Debt/Capital (%)	16.47	309.01
Total Debt/Total Assets (%)	2	5.28
Net Debt to Equity	-567.41	-96.2
Net Debt/Capital (%)	126.74	95.71
EBITDA	4	-4
EBITDA-CapEx	4	-13
Operating Income (Loss)	4	-4

Liquidity (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Cash Ratio	0.64	6.58
Current Ratio	1.06	7.19
Quick Ratio	0.64	6.58
CFO/Avg Current Liab	- -	-0.03
Common Equity/Total Assets	10.14	-3.57
Long-Term Debt/Equity (%)	2.95	6.4
Long-Term Debt/Capital (%)	2.46	307.18
Long-Term Debt/Total Assets (%)	0.3	5.25
Total Debt/Equity (%)	19.71	6.44
Total Debt/Capital (%)	16.47	309.01
Total Debt/Total Assets (%)	2	5.28
CFO/Total Liabilities	14.28	-1.76
CFO/CapEx	11.72	-0.05
Altman's Z-Score	26.29	3.03

Working Capital (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -
Days Sales Outstanding	- -	- -
Inventory Turnover	- -	13.33
Days Inventory Outstanding	- -	27.39
Accounts Payable Turnover	- -	8.71
Accounts Payable Turnover Days	- -	41.88
Cash Conversion Cycle	- -	-14.49
Inventory to Cash Days	- -	-27.39
Inventories	4	9
Raw Materials	- -	- -
Work In Process	- -	- -
Finished Goods	- -	- -
Other Inventory	4	9

Enterprise Value (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Market Capitalization	371	59
- Cash & Cash Equivalents	8	110
+ Preferred Equity and Hybrid Capital	- -	- -
+ Minority/Non Controlling Interest	- -	- -
+ Total Debt	- -	7
Enterprise Value	363	-45
Total Capital	2	2
Total Debt/Capital (%)	16.47	309.01
Total Debt / EV	- -	-0.16
EV/Sales	3.9	- -
EV/EBITDA	82.06	- -
EV/EBIT	88.22	- -
EV/Cash Flow to Firm	206.51	- -
EV/Free Cash Flow to Firm	190.27	- -
Diluted Market Cap	371	59
Diluted Enterprise Value	363	-45
EV per Share	11.51	- -
TTM Sales	93	96
TTM EBITDA	4	-4
TTM Operating Income	4	-4
TTM Cash Flow to Firm	2	- -
TTM Free Cash Flow to Firm	2	9

Multiples (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Price/Free Cash Flow	194.26	6.86
EV/EBIT	88.22	- -
Enterprise Value	363	-45
Low Price	9.16	3
EV/Sales	3.9	- -
EV/EBITDA	82.06	- -
Price/Earnings	82.2	- -
Price/Earnings Average	72.69	-69.07
Price/Earnings High	85.91	-166.73
Price/Earnings Low	64.08	-23.37
Price/Book Value	266.66	-12.55
Price/Book Value Average	235.79	-36.95
Price/Book Value High	278.69	-89.2
Price/Book Value Low	207.88	-12.5
Price/Tangible Book Value	375.92	0.55
Price/Tangible Book Value Average	332.4	1.62
Price/Tangible Book Value High	392.88	3.91
Price/Tangible Book Value Low	293.06	0.55
Price/Sales	3.98	0.61
Price/Sales Average	3.52	1.8
Price/Sales High	4.16	4.33
Price/Sales Low	3.1	0.61
Price/Cash Flow	210.84	-140.99
Price/Cash Flow Average	186.43	-415.22
Price/Cash Flow High	220.35	-1,002.36
Price/Cash Flow Low	164.37	-140.52
Price/Free Cash Flow Average	171.77	20.21
Price/Free Cash Flow High	203.03	48.79
Price/Free Cash Flow Low	151.44	6.84
EV/Sales Average	3.44	0.72
EV/Sales High	4.08	3.26
EV/Sales Low	3.02	- -
EV/EBITDA Average	72.36	-16.77
EV/EBITDA High	85.84	-75.7
EV/EBITDA Low	63.59	10.8
EV/EBIT Average	77.8	-15.97
EV/EBIT High	92.29	-72.07
EV/EBIT Low	68.37	10.28
Last Price	11.75	3.01
High Price	12.28	21.4
Enterprise Value Average	320	70
Enterprise Value High	380	315
Enterprise Value Low	281	-45

Profitability (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -
Return on Assets (%)	- -	-3.46
Return on Capital (%)	- -	- -
Return on Invested Capital (%)	- -	- -
Gross Margin (%)	10.43	11.74
EBITDA Margin (%)	4.75	-4.31
Operating Margin (%)	4.42	-4.52
Incremental Operating Margin (%)	- -	- -
Pretax Margin (%)	4.85	-2.59
Profit Margin (%)	4.84	-2.6
Net Income to Common Margin (%)	4.84	-2.6
Effective Tax Rate (%)	0.24	- -
Dvd Payout Ratio (%)	- -	- -
Sustainable Growth Rate (%)	- -	- -

Credit (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Total Debt	- -	7
ST Debt	- -	- -
LT Debt	- -	7
Total Debt/EBITDA	0.06	-1.67
Net Debt/EBITDA	-1.78	24.91
Total Debt/EBIT	0.07	-1.59
Net Debt/EBIT	-1.92	23.72
EBITDA to Interest Expense	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -
EBIT to Interest Expense	- -	- -
Interest Expense	- -	- -
Common Equity/Total Assets	10.14	-3.57
Long-Term Debt/Equity (%)	2.95	6.4
Long-Term Debt/Capital (%)	2.46	307.18
Long-Term Debt/Total Assets (%)	0.3	5.25
Total Debt/Equity (%)	19.71	6.44
Total Debt/Capital (%)	16.47	309.01
Total Debt/Total Assets (%)	2	5.28
Net Debt to Equity	-567.41	-96.2
Net Debt/Capital (%)	126.74	95.71
EBITDA	4	-4
EBITDA-CapEx	4	-13
Operating Income (Loss)	4	-4

Liquidity (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Cash Ratio	0.64	6.58
Current Ratio	1.06	7.19
Quick Ratio	0.64	6.58
CFO/Avg Current Liab	- -	-0.03
Common Equity/Total Assets	10.14	-3.57
Long-Term Debt/Equity (%)	2.95	6.4
Long-Term Debt/Capital (%)	2.46	307.18
Long-Term Debt/Total Assets (%)	0.3	5.25
Total Debt/Equity (%)	19.71	6.44
Total Debt/Capital (%)	16.47	309.01
Total Debt/Total Assets (%)	2	5.28
CFO/Total Liabilities	14.28	-1.76
CFO/CapEx	11.72	-0.05
Altman's Z-Score	26.29	3.03

Working Capital (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -
Days Sales Outstanding	- -	- -
Inventory Turnover	- -	13.33
Days Inventory Outstanding	- -	27.39
Accounts Payable Turnover	- -	8.71
Accounts Payable Turnover Days	- -	41.88
Cash Conversion Cycle	- -	-14.49
Inventory to Cash Days	- -	-27.39
Inventories	4	9
Raw Materials	- -	- -
Work In Process	- -	- -
Finished Goods	- -	- -
Other Inventory	4	9

Enterprise Value (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Market Capitalization	371	59
- Cash & Cash Equivalents	8	110
+ Preferred Equity and Hybrid Capital	- -	- -
+ Minority/Non Controlling Interest	- -	- -
+ Total Debt	- -	7
Enterprise Value	363	-45
Total Capital	2	2
Total Debt/Capital (%)	16.47	309.01
Total Debt / EV	- -	-0.16
EV/Sales	3.9	- -
EV/EBITDA	82.06	- -
EV/EBIT	88.22	- -
EV/Cash Flow to Firm	206.51	- -
EV/Free Cash Flow to Firm	190.27	- -
Diluted Market Cap	371	59
Diluted Enterprise Value	363	-45
EV per Share	11.51	- -
TTM Sales	93	96
TTM EBITDA	4	-4
TTM Operating Income	4	-4
TTM Cash Flow to Firm	2	- -
TTM Free Cash Flow to Firm	2	9

Multiples (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Price/Free Cash Flow	194.26	6.86
EV/EBIT	88.22	- -
Enterprise Value	363	-45
Low Price	9.16	3
EV/Sales	3.9	- -
EV/EBITDA	82.06	- -
Price/Earnings	82.2	- -
Price/Earnings Average	72.69	-69.07
Price/Earnings High	85.91	-166.73
Price/Earnings Low	64.08	-23.37
Price/Book Value	266.66	-12.55
Price/Book Value Average	235.79	-36.95
Price/Book Value High	278.69	-89.2
Price/Book Value Low	207.88	-12.5
Price/Tangible Book Value	375.92	0.55
Price/Tangible Book Value Average	332.4	1.62
Price/Tangible Book Value High	392.88	3.91
Price/Tangible Book Value Low	293.06	0.55
Price/Sales	3.98	0.61
Price/Sales Average	3.52	1.8
Price/Sales High	4.16	4.33
Price/Sales Low	3.1	0.61
Price/Cash Flow	210.84	-140.99
Price/Cash Flow Average	186.43	-415.22
Price/Cash Flow High	220.35	-1,002.36
Price/Cash Flow Low	164.37	-140.52
Price/Free Cash Flow Average	171.77	20.21
Price/Free Cash Flow High	203.03	48.79
Price/Free Cash Flow Low	151.44	6.84
EV/Sales Average	3.44	0.72
EV/Sales High	4.08	3.26
EV/Sales Low	3.02	- -
EV/EBITDA Average	72.36	-16.77
EV/EBITDA High	85.84	-75.7
EV/EBITDA Low	63.59	10.8
EV/EBIT Average	77.8	-15.97
EV/EBIT High	92.29	-72.07
EV/EBIT Low	68.37	10.28
Last Price	11.75	3.01
High Price	12.28	21.4
Enterprise Value Average	320	70
Enterprise Value High	380	315
Enterprise Value Low	281	-45

Shares Outstanding	32	30
Diluted Weighted Avg Shares	32	20
Basic Weighted Avg Shares	32	20
Revenue per Share	2.95	4.94
EBITDA per Share	0.14	-0.21
Operating Income per Share	0.13	-0.22
Basic EPS, GAAP	0.14	-0.13
Basic EPS from Cont Ops	0.14	-0.13
Diluted EPS, GAAP	0.14	-0.13
Diluted EPS from Cont Ops	0.14	-0.13
Dividend per Share	- -	- -
Cash Flow per Share	0.06	-0.02
Free Cash Flow per Basic Share	0.05	-0.48
Cash & Equivalents per Share	0.25	5.65
Book Value per Share	0.04	-0.24
Tangible Book Value per Share	0.03	5.47

GrabAGun Digital Holdings Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)