Genius Brands International, Inc. (GNUS) Bundle
Curious how Genius Brands International, Inc. stacks up for investors? As of Monday, December 15 the stock last traded at $0.72 (intraday high $0.765, low $0.7001, volume 213,273), while company results show Group revenue up 20% YOY to $144.0 million in Q1 2025 driven by a 44% surge in Betting Technology, Content & Services to $106.5 million, even as Media Technology slid 27% to $25.9 million; profitability improved with Group net loss narrowing to $8.2 million (a $17.3 million improvement) and Adjusted EBITDA jumping 188% to $19.8 million, yet valuation metrics are striking - a Peter Lynch-based fair value of -$24.10 per share was calculated as of November 21, 2025 against a cited market price of $3.24 per share then - and balance sheet snapshots show minimal debt (less than $0.1 million outstanding as of June 30, 2025, total debt $6.66 million, available facility $53.9 million) with a current ratio of 1.26 and quick ratio 1.24 as of November 2025; read on for the detailed breakdown of liquidity, leverage, risk indicators and growth projections (including projected revenue rising from $62 million in 2022 to $111 million by 2025 and to $220 million by 2032 at ~13.5% CAGR) that investors need to weigh.
Genius Brands International, Inc. (GNUS) Revenue Analysis
Genius Brands International, Inc. (GNUS) revenue profile is driven by three core areas: content licensing and merchandising, streaming and distribution deals, and original programming monetization. Recent market activity provides a snapshot of investor sentiment while underlying revenue drivers reflect the company's strategy to scale IP value across platforms.- Current market snapshot: price momentum and intraday liquidity indicators can reflect short-term investor views on revenue prospects and deal execution.
- Primary revenue levers: licensing & merchandising, global distribution/streaming rights, and direct-to-consumer/content platform partnerships.
- Margin sensitivity: revenue from licensing tends to be higher-margin than distribution revenue, so shifts in mix materially affect reported profitability.
| Metric | Value |
|---|---|
| Equity (Exchange) | USA market |
| Last Price | 0.72 USD |
| Change | -0.03 USD (-0.04%) |
| Latest Open | 0.75 USD |
| Intraday High | 0.765 USD |
| Intraday Low | 0.7001 USD |
| Intraday Volume | 213,273 |
| Latest Trade Time | Monday, December 15, 17:15:00 PST |
- New licensing agreements - expected to generate lump-sum and ongoing royalty streams tied to character-based IP.
- Streaming placements - revenue from distribution/windowing deals (AVOD/SVOD/FAST) contributes both upfront licensing and recurring platform fees.
- Merchandising rollouts - toy and consumer product partnerships scale with successful global programming exposure.
- Revenue recognition timing - content licensing often produces lumpy revenue; quarter-to-quarter volatility should be expected.
- Revenue mix shifts - a move from one-time content sales to recurring streaming/licensing revenue improves predictability and valuation multiples.
- Cash conversion and working capital - licensing advances and production costs can strain near-term cash flows even when headline revenue grows.
Genius Brands International, Inc. (GNUS) - Profitability Metrics
Revenue Analysis Genius Brands International, Inc. (GNUS) reported Group revenue of $144.0 million in Q1 2025, a 20% year-over-year increase (Q1 2024: $120.0 million). Management expects Group revenue of approximately $620 million for full-year 2025, implying ~21% year-over-year growth (FY 2024 estimated revenue ≈ $512.4 million).- Primary revenue drivers: existing customer growth, price increases, and new customer acquisitions.
- Revenue mix shift toward higher-growth Betting Technology, Content & Services.
| Metric | Q1 2025 ($M) | YoY Change | % of Q1 2025 Revenue |
|---|---|---|---|
| Group Revenue | 144.0 | +20% | 100.0% |
| Betting Technology, Content & Services | 106.5 | +44% | 74.0% |
| Media Technology, Content & Services | 25.9 | -27% | 18.0% |
| Sports Technology & Services | 11.6 | +12% | 8.1% |
| FY 2025 Guidance (Group) | 620.0 | +21% (vs FY 2024 est. 512.4) | - |
- High concentration: Betting Technology accounted for ~74% of Q1 2025 revenue - positive for near-term top-line but increases segment concentration risk.
- Media Technology decline (-27% YoY) may pressure overall margin mix if not recovered or offset by higher-margin Betting and Sports revenues.
- Revenue growth drivers (existing customers, price increases, new customers) typically support operating leverage; monitor cost trends and customer acquisition costs for margin realization.
- Guidance to $620M implies sustained growth; FY 2024 implied base of ~$512.4M provides context for multi-quarter execution requirements.
Genius Brands International, Inc. (GNUS) - Debt vs. Equity Structure
Genius Brands' recent results show meaningful swings in profitability metrics and currency impacts that affect the company's capital structure dynamics and investor equity returns. Below are the most salient profitability figures and context investors should weigh when assessing GNUS's debt/equity posture and overall financial health.- Q1 2025 group net loss: $8.2 million - an improvement of $17.3 million versus Q1 2024 (Q1 2024 net loss = $25.5 million).
- Q1 2025 group Adjusted EBITDA: $19.8 million - a 188% increase from Q1 2024 (Q1 2024 Adjusted EBITDA ≈ $6.9 million).
- Q3 2025 reported net loss: $28.8 million - $41.3 million better than Q3 2024 (implying Q3 2024 net loss ≈ $70.1 million).
- The Q3 2025 net loss was driven in part by a $7.5 million loss on foreign currency.
- Full year 2022 net loss: $45.6 million; net loss per share for 2022: $1.45.
| Metric | Period | Amount (USD) | Notes |
|---|---|---|---|
| Group Net Loss | Q1 2025 | $8.2M | $17.3M improvement vs Q1 2024 |
| Group Net Loss | Q1 2024 | $25.5M | Base for Q1 improvement calculation |
| Adjusted EBITDA | Q1 2025 | $19.8M | +188% vs Q1 2024 |
| Adjusted EBITDA | Q1 2024 (implied) | ≈$6.9M | Calculated from stated % change |
| Net Loss | Q3 2025 | $28.8M | Included $7.5M FX loss |
| Net Loss | Q3 2024 (implied) | ≈$70.1M | Derived from stated $41.3M difference |
| Net Loss (Year) | 2022 | $45.6M | Net loss per share: $1.45 |
- Improving Adjusted EBITDA and narrower recent quarterly losses reduce near-term liquidity strain and can support equity valuation recovery if trends persist.
- Large prior-period losses (e.g., Q3 2024 and FY 2022) and FX volatility (notably the $7.5M FX loss in Q3 2025) suggest sensitivity to foreign-denominated exposures that can amplify leverage risk.
- Investors should monitor operating cash flow generation versus interest-bearing liabilities and covenant metrics; improving Adjusted EBITDA provides cushion but does not replace cash-flow-backed deleveraging.
- Equity dilution risk remains if management opts to raise capital via equity to shore up the balance sheet rather than increasing debt - historical net losses and per-share losses (2022: $1.45) are relevant to dilution math.
Genius Brands International, Inc. (GNUS) - Liquidity and Solvency
Genius Brands International, Inc. (GNUS) entered FY2024-FY2025 with a materially enhanced revolving credit facility and negligible standalone debt, producing a liquidity profile driven primarily by available credit capacity rather than cash-borne leverage.- Outstanding debt (short- and long-term) as of June 30, 2025: less than $0.1 million.
- No outstanding borrowings under the revolving credit facility as of June 30, 2025.
- Available credit capacity under the facility as of June 30, 2025: $53.9 million.
| Item | Date | Amount / Status |
|---|---|---|
| Initial senior secured revolving credit facility | April 2024 | $90.0 million |
| First amendment - additional contribution | July 2024 | $30.0 million |
| Second amendment - additional contribution | March 2025 | $60.0 million |
| Total committed facility post-amendments | March 2025 | $180.0 million |
| Available facility value | June 30, 2025 | $53.9 million |
| Borrowings outstanding under facility | June 30, 2025 | $0 |
| Total debt outstanding (company-wide) | June 30, 2025 | <$0.1 million |
- Credit facility evolution: $90M initial → +$30M (Jul 2024) → +$60M (Mar 2025) = $180M committed.
- As of the reporting date, liquidity is supported by undrawn credit lines ($53.9M available) rather than by low nominal debt levels.
- Balance-sheet leverage is minimal on a straight debt outstanding basis (<$0.1M), but effective leverage potential exists given the sizable committed facility.
Genius Brands International, Inc. (GNUS) - Valuation Analysis
Genius Brands International, Inc. (GNUS) presents a valuation profile shaped by modest leverage, restrained cash buffers versus near-term obligations, and an enterprise value that dwarfs reported total debt. Key liquidity and solvency metrics through November 2025 provide the backbone for investor assessment and relative valuation.- Current ratio: 1.26 (Nov 2025) - indicates coverage of short-term liabilities by current assets but limited cushion above the 1.0 threshold.
- Quick ratio: 1.24 (Nov 2025) - near parity with the current ratio, showing most current assets are liquid (cash, receivables).
- Cash vs. short-term obligations: cash position suggests moderate liquidity risk given limited excess cash relative to immediate liabilities.
- Total debt: $6.66 million - a low absolute debt burden relative to company size.
- Enterprise value: $123.24 million - implies debt is a small component of EV and equity value dominates capitalization.
- Leverage: low - manageable interest obligations and lower default risk from a debt-service perspective.
| Metric | Value (Nov 2025) | Implication |
|---|---|---|
| Current ratio | 1.26 | Meets short-term obligations with modest buffer |
| Quick ratio | 1.24 | High liquidity of current assets; low inventory impact |
| Total debt | $6.66 million | Very low absolute leverage |
| Enterprise value (EV) | $123.24 million | Debt is a small share of EV; equity risk dominates valuation |
| Liquidity risk | Moderate | Cash relative to short-term obligations suggests limited runway |
| Leverage profile | Low | Manageable interest and refinancing risk |
- Valuation sensitivity: with EV of $123.24M and minimal debt, equity value absorbs most market shocks; any downward revision to revenue or margin assumptions would directly compress equity valuation.
- Liquidity-monitoring triggers: receivables collection, near-term payables, and short-term content production costs are key drivers for operating liquidity stress.
- Upside/leverage optionality: low current debt level provides optional capacity to finance growth or acquisitions without significantly increasing solvency risk.
Genius Brands International, Inc. (GNUS) - Risk Factors
Valuation Analysis - Key Inputs and Implications The Peter Lynch fair value calculation for Genius Brands International, Inc. (GNUS) as of November 21, 2025 produced a negative fair value, indicating fundamental valuation concerns that investors should weigh alongside operational and market risks.| Metric | Value |
|---|---|
| Fair Value (Peter Lynch formula) | -$24.10 per share |
| Market Price (11/21/2025) | $3.24 per share |
| Implied Downside | 843.68% |
| TTM EPS | -$0.96 |
| Earnings Growth Rate (used) | 25.00% |
| Valuation Model | Peter Lynch Fair Value formula |
| Interpretation | Negative fair value → model indicates overvaluation given current earnings and growth assumptions |
- Negative TTM EPS (-$0.96) drives the fair value to a negative result under earnings-based models, signaling no theoretical equity value per this approach.
- Using a 25.00% earnings growth assumption was insufficient to overcome current losses in the Lynch formula, producing a -$24.10 fair value.
- The current market price ($3.24) versus negative fair value implies the model flags extreme overvaluation (843.68% implied downside), though market prices can diverge from model outputs for extended periods.
- Model sensitivity: Fair value is highly sensitive to EPS and growth assumptions; negative earnings often collapse model outputs.
- Liquidity and dilution risk: Companies with negative earnings frequently rely on equity or debt raises, diluting existing shareholders and affecting per-share metrics.
- Profitability recovery timeline: The assumed 25.00% growth rate may be optimistic if structural issues or market competition impede margin recovery.
- Market sentiment vs fundamentals: Positive market pricing despite negative model value can reflect speculation, strategic announcements, or non-GAAP adjustments not captured by the Lynch formula.
Genius Brands International, Inc. (GNUS) - Growth Opportunities
- Heightened credit/default risk: implied default probability has risen from an estimated ~8% in January 2022 to roughly ~22% by December 2025, signaling materially elevated credit stress for GNUS.
- Implied letter rating movement: market-implied credit metrics indicate deterioration - roughly from a B-/B range in early 2022 toward a CCC/CC implied band by late 2025, reflecting weaker market confidence.
- Delisting and regulatory risk: ongoing financial difficulties have previously placed GNUS in situations consistent with heightened delisting risk (history of compliance notices and remedial actions increases investor downside exposure).
- Profitability and cash-flow pressure: multi-year negative profitability with recent annual operating and net losses; constrained operating cash flow limits reinvestment and increases reliance on financing or asset monetization.
- Low absolute debt burden vs. enterprise value: total debt stands at $6.66 million versus an enterprise value of $123.24 million, producing a low gross leverage on an EV basis.
- Moderate liquidity risk: cash on hand is limited relative to short-term obligations - recent balance-sheet snapshots show cash roughly in the single-digit millions against near-term liabilities that can stress liquidity if access to capital tightens.
| Metric | Latest Value (approx.) |
|---|---|
| Total Debt | $6.66 million |
| Enterprise Value (EV) | $123.24 million |
| Estimated Cash | $4.5 million |
| Short-term Obligations / Current Liabilities | $9.8 million |
| Trailing 12‑month Net Loss | ~$10.2 million |
| Implied Default Probability (Jan 2022) | ~8% |
| Implied Default Probability (Dec 2025) | ~22% |
| Implied Letter Rating (early 2022) | B / B- (approx.) |
| Implied Letter Rating (late 2025) | CCC / CC (approx.) |
- Capital structure nuance: low nominal debt reduces immediate solvency stress but does not insulate GNUS from liquidity-driven distress (working-capital shortfalls, covenant triggers, or market access cutoffs can be decisive).
- Operational levers and dilution risk: with weak profitability and limited free cash flow, future financing (equity or convertible instruments) or asset sales are likely levers, increasing dilution or execution risk for equity holders.
- Cash runway sensitivity: with cash ~ $4.5M and current liabilities ~ $9.8M, runway is sensitive to revenue seasonality and cost control; a single quarter of underperformance could require urgent financing.
- Investor considerations and monitoring checklist:
- Track quarterly cash balance vs. current liabilities and any changes to debt covenants.
- Watch for corporate notices from exchanges and any disclosed remediation plans to assess delisting probability.
- Monitor implied credit spreads and short interest for market-implied stress signals.
- Evaluate fundraising announcements (equity raises, debt extensions) for dilution and covenant impacts.

Genius Brands International, Inc. (GNUS) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.