← BACK TO HOMEPAGE ← BACK TO PATREON
GRRR // NASDAQ // SECURITY INTELLIGENCE + AI INFRASTRUCTURE
THEVALUETRADER RESEARCH
DEEP DIVE — JUL 2026
REF: Q1 FY26 RECAP

Gorilla Technology Group Inc.

London-headquartered security & AI infrastructure provider — went public via SPAC merger in 2022
Last Close · Jun 30, 2026
$19.88
▼ 19.5% off 52W high ($24.70)
52-WEEK RANGE $9.04 – $24.70 · ~11% AVG WEEKLY SWING
A small security-intelligence company betting that a handful of multi-billion-dollar Asian AI infrastructure deals convert into cash faster than dilution catches up.
MARKET CAP~$550M
FWD P/S (FY26 GUIDANCE MIDPOINT)~3.1x
Q1 2026 REVENUE$28.2M — +55% YoY
DISCLOSED BACKLOG>$5 billion
FY26 REVENUE GUIDANCE$160M–$200M (raised from $137M floor)
ANALYST CONSENSUSStrong Buy
φ 01
What Gorilla Technology Actually Does

Gorilla started as a security and smart-city technology vendor — video intelligence, facial and license-plate recognition, network intelligence and IoT platforms sold mostly to governments and critical infrastructure operators in Taiwan, Egypt and across Asia. That legacy business is real, profitable in patches, and still growing through public-safety and port-security contracts.

What's driving the stock is the second business layered on top: AI infrastructure — data centers, GPU-as-a-Service and sovereign AI compute programs across India, Indonesia and Thailand. Management now expects 60–70% of 2026 revenue to come from this side, up from close to zero two years ago. Gorilla is a Cayman Islands-incorporated foreign private issuer that reports to the SEC on Form 20-F/6-K under IFRS, not the 10-Q/10-K, US-GAAP format most US small-caps use.

φ 02
Why $GRRR Is Suddenly Everywhere
φ 03
Q1 FY2026 Scorecard
MetricEstimateActualResult
Revenue~$26.0M$28.2MBEAT +8.5%
Adj. EPS (non-IFRS)+$0.45-$0.18MISS
Gross MarginPY 35.1%21.1%-14.0 PTS YoY
Adj. EBITDA (non-IFRS)PY +$5.2M-$8.3MSWUNG NEGATIVE
Operating Cash FlowPY -$10.7M+$6.6MTURNED POSITIVE

Management frames the $41.1M IFRS operating loss as almost entirely non-cash — $20.9M of stock-based compensation plus $18.9M of FX losses on Egyptian-pound balances. That's a fair point on the IFRS number specifically. It's a smaller point on the company's own non-IFRS adjusted EBITDA, which still swung from +$5.2M to -$8.3M after those exact add-backs — a real deterioration, not just an accounting artifact. Source: Gorilla Technology Q1 2026 results, filed with the SEC as Exhibit 99.1 to Form 6-K, May 27, 2026.

φ 04
The Two Gorillas
Legacy Core
Security & Smart City
FY26 guidance share~30–40%
Egypt projectmilestone cash released Q1
Taiwanpublic safety, ports, environment
Quantum-Safe SD-WANmoving to commercial
AI Infrastructure
Data Centers & GPUaaS
FY26 guidance share~60–70%
Yotta, India~$2.8B expanded deal
NeutraDC, Indonesia~$2.5B · 5yr GPUaaS
Korat, Thailand200MW campus, from 2028
"Our customers are paying. I'm going to repeat that. Our customers are paying."
φ 05
Balance Sheet & Capital Structure
Balance Sheet — Mar 31, 2026
Where the Money Sits
Cash & equivalents$98.4M (was $99.5M)
Receivables + contract assets$90.1M (was $112.0M)
Total assets$253.9M
Total liabilities$78.5M
Total debt$13.2M
Cash Flow — Q1 2026
Where It Moved
Operating cash flow+$6.6M
Investing activities-$0.5M
Financing activities-$3.5M
Share buybacks (of $20M program)~$3.2M
Net cash change (quarter)-$1.1M

Unlike a lot of AI-infrastructure names, Gorilla actually collected on its receivables this quarter — $90.1M from $112.0M, a $21.9M drop that outpaced revenue growth. Combined with cash roughly flat at $98.4M and only $13.2M of debt going into the quarter, the balance sheet looked genuinely clean as of March 31.

That picture changes after quarter-end: on June 5, Gorilla closed $107M of 7.50% convertible notes due 2031 (net proceeds ~$102.4M), priced to fund the equity portion of its second Yotta project. Convertible at ~$25.48/share, a price the stock hasn't traded at since mid-2025. The raise pushes pro forma cash toward ~$200M, but it also stacks a new dilution path on top of the roughly 47% increase in shares outstanding already seen over the past year.

φ 06
Contract Manifest
CounterpartyTypeTermValue
Yotta Data Services (India)AI Infra / Data Centermulti-yr~$2.8B
SupermicroGPU Supply~$2.0B
NeutraDC (Batam, Indonesia)GPUaaS5 yr~$2.5B
Korat Campus (Thailand)Owned Data Centerfrom 2028~$1.5B ann.
Gorilla Tech CapitalFinancing platformnon-dilutive
φ 07
Fault Line to Watch
Margin Compression + Dilution + Litigation

Revenue grew 55% in Q1, but gross profit actually fell — gross margin nearly halved from 35.1% to 21.1% as lower-margin infrastructure delivery scaled faster than the higher-margin product and services mix. Layer on roughly 47% share dilution over the past year, the new $107M convertible note priced after quarter-end, and an unresolved lawsuit against former investors Sigma and Bradbury over alleged stock manipulation tied to a 2022 SPAC-era rights dispute — which the defendants deny and call retaliatory. None of this breaks the growth story, but it's real noise sitting on top of it.

φ 08
Load-Bearing vs. Fault Lines
Load-Bearing
Cash flow turned real.+$6.6M operating cash flow versus -$10.7M a year ago, plus $21.9M of receivables actually collected — contracts are converting into cash, not just backlog into press releases.
A pattern of beating and raising.FY26 guidance has moved up twice this year, most recently to $160M–$200M from a $137M floor — the opposite of the usual small-cap guidance walk-down.
Cheap next to the AI-infra peer group.At roughly 3x forward sales on guidance midpoint, GRRR trades well below richer-valued data center peers — if guidance holds, there's real re-rating room.
Three countries, three customers.Yotta (India), NeutraDC (Indonesia) and Korat (Thailand) spread the AI infrastructure bet across markets rather than one mega-customer.
Building a non-dilutive funding arm.The Shackleton Finance acquisition, completed June 29, gives Gorilla an FCA-regulated platform to raise project-level institutional capital instead of only diluting shareholders.
Fault Lines
Gross margin nearly halved.35.1% to 21.1% YoY as infrastructure delivery scales ahead of the higher-margin business mix — worth watching whether the stated 75–80% GPUaaS margin target actually shows up.
Adjusted EBITDA swung negative.Even on the company's own non-IFRS basis, adjusted EBITDA went from +$5.2M to -$8.3M — a genuine deterioration, not just FX and stock comp noise.
Heavy dilution, more on the way.Shares outstanding rose ~47% over the past year, and the new $107M convertible note adds another conversion path at $25.48/share.
Unresolved litigation overhang.Gorilla is suing former investors Sigma and Bradbury over alleged stock manipulation from a 2022 CVR dispute; they've countersued and call the case retaliatory.
Backlog-to-revenue conversion is unproven at this scale.A disclosed backlog north of $5B against $28.2M of quarterly revenue is a huge multiple — the bull case rests on executing across three countries at once.
φ 09
Where Consensus Sits
Analyst Consensus
Strong Buy
Avg Price Target
$36.67
Valuation
~3.1x Fwd P/S
Dilution (1yr)
+47%