![](/cdn/assets/images/search/clock.png)
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Grid Dynamics Holdings Inc | NASDAQ:GDYN | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
-0.32 | -1.40% | 22.52 | 21.52 | 23.00 | 22.94 | 22.25 | 22.93 | 368,082 | 23:55:19 |
| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 17.25 | | | | | $ | 99,187,500 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.905625 | | | | | $ | 5,207,344 | | |
Proceeds, before expenses, to Grid Dynamics
|
| | | $ | 16.344375 | | | | | $ | 93,980,156 | | |
| | |
Page
|
| |||
Prospectus Supplement | | | | | | | |
| | | | S-i | | | |
| | | | S-1 | | | |
| | | | S-13 | | | |
| | | | S-15 | | | |
| | | | S-17 | | | |
| | | | S-18 | | | |
| | | | S-19 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-25 | | | |
| | | | S-29 | | | |
| | | | S-36 | | | |
| | | | S-36 | | | |
| | | | S-36 | | | |
| | | | S-36 | | | |
| | | | S-37 | | |
| | |
Page
|
| |||
Prospectus | | | | | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 11 | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||
| | | | | | | | |
% of revenue
|
| | | | | | | |
% of revenue
|
| | | | | | | |
% of revenue
|
| |||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||
Retail
|
| | | $ | 102,551 | | | | | | 32.8% | | | | | $ | 99,681 | | | | | | 32.1% | | | | | $ | 61,717 | | | | | | 29.2% | | |
Tech, Media and Telecom
|
| | | | 98,830 | | | | | | 31.6% | | | | | | 98,334 | | | | | | 31.7% | | | | | | 67,689 | | | | | | 32.0% | | |
CPG/Manufacturing
|
| | | | 42,861 | | | | | | 13.7% | | | | | | 61,216 | | | | | | 19.7% | | | | | | 43,461 | | | | | | 20.6% | | |
Finance
|
| | | | 28,842 | | | | | | 9.2% | | | | | | 21,893 | | | | | | 7.1% | | | | | | 17,515 | | | | | | 8.3% | | |
Other
|
| | | | 39,826 | | | | | | 12.7% | | | | | | 29,358 | | | | | | 9.4% | | | | | | 20,898 | | | | | | 9.9% | | |
Total
|
| | | $ | 312,910 | | | | | | 100.0% | | | | | $ | 310,482 | | | | | | 100.0% | | | | | $ | 211,280 | | | | | | 100.0% | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Retail
|
| | | $ | 29,825 | | | | | | 34.1% | | | | | $ | 26,544 | | | | | | 34.3% | | | | | $ | 81,233 | | | | | | 32.5% | | | | | $ | 77,972 | | | | | | 33.2% | | |
Technology, Media and Telecom
|
| | | | 24,188 | | | | | | 27.7% | | | | | | 23,732 | | | | | | 30.7% | | | | | | 71,449 | | | | | | 28.5% | | | | | | 74,639 | | | | | | 31.8% | | |
Finance
|
| | | | 14,158 | | | | | | 16.2% | | | | | | 7,299 | | | | | | 9.4% | | | | | | 36,967 | | | | | | 14.8% | | | | | | 20,562 | | | | | | 8.8% | | |
CPG/Manufacturing
|
| | | | 9,807 | | | | | | 11.2% | | | | | | 9,668 | | | | | | 12.5% | | | | | | 29,209 | | | | | | 11.7% | | | | | | 33,186 | | | | | | 14.1% | | |
Healthcare and Pharma
|
| | | | 2,510 | | | | | | 2.9% | | | | | | 3,434 | | | | | | 4.4% | | | | | | 8,677 | | | | | | 3.5% | | | | | | 10,292 | | | | | | 4.4% | | |
Other
|
| | | | 6,947 | | | | | | 7.9% | | | | | | 6,742 | | | | | | 8.7% | | | | | | 22,754 | | | | | | 9.0% | | | | | | 18,190 | | | | | | 7.7% | | |
Total
|
| | | $ | 87,435 | | | | | | 100.0% | | | | | $ | 77,419 | | | | | | 100.0% | | | | | $ | 250,289 | | | | | | 100.0% | | | | | $ | 234,841 | | | | | | 100.0% | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||
| | |
(in thousands, except per share data)
|
| | | | |||||||||||||||||||||||||||||||||||||||
Statement of Operations Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Total revenue
|
| | | $ | 312,910 | | | | | $ | 310,482 | | | | | $ | 211,280 | | | | | $ | 87,435 | | | | | $ | 77,419 | | | | | $ | 250,289 | | | |
$234,841
|
| ||||||
Income/(loss) from operations
|
| | | $ | (5,580) | | | | | $ | (21,008) | | | | | $ | 50 | | | | | $ | 2,136 | | | | | $ | 143 | | | | | $ | (3,366) | | | |
$(4,515)
|
| ||||||
Net income/(loss)
|
| | | $ | (1,765) | | | | | $ | (29,214) | | | | | $ | (7,700) | | | | | $ | 4,282 | | | | | $ | 676 | | | | | $ | (483) | | | |
$(4,667)
|
| ||||||
Comprehensive income/(loss)
|
| | | $ | 357 | | | | | $ | (29,936) | | | | | $ | (7,822) | | | | | $ | 4,496 | | | | | $ | 115 | | | | | $ | (574) | | | |
$(3,330)
|
| ||||||
Basic income/(loss) per share(1)
|
| | | $ | (0.02) | | | | | $ | (0.42) | | | | | $ | (0.13) | | | | | $ | 0.06 | | | | | $ | 0.01 | | | | | $ | (0.01) | | | |
$(0.06)
|
| ||||||
Diluted income/(loss) per share(1)
|
| | | $ | (0.02) | | | | | $ | (0.42) | | | | | $ | (0.13) | | | | | $ | 0.05 | | | | | $ | 0.01 | | | | | $ | (0.01) | | | |
$(0.06)
|
| ||||||
Cash Flow Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Net cash provided by operating activities
|
| | | $ | 41,093 | | | | | $ | 31,652 | | | | | $ | 17,973 | | | | | $ | 9,213 | | | | | $ | 10,958 | | | | | $ | 23,130 | | | |
$33,537
|
| ||||||
Net cash used in investing
activities |
| | | $ | (25,950) | | | | | $ | (16,323) | | | | | $ | (35,366) | | | | | $ | 27,397 | | | | | $ | 1,840 | | | | | $ | (41,314) | | | |
$(23,423)
|
| ||||||
Net cash (used in)/provided by financing activities
|
| | | $ | (16,321) | | | | | $ | 97,758 | | | | | $ | 49,134 | | | | | $ | (5,679) | | | | | $ | 1,020 | | | | | $ | (7,768) | | | |
$(14,467)
|
|
Consolidated Balance Sheet Data
|
| |
As of September 30, 2024
|
| |||||||||
(in thousands)
|
| |
Actual
|
| |
As adjusted(1)
|
| ||||||
Cash and cash equivalents
|
| | | $ | 231,261 | | | | | $ | 324,661 | | |
Working capital
|
| | | $ | 268,761 | | | | | $ | 362,161 | | |
Total assets
|
| | | $ | 477,252 | | | | | $ | 570,652 | | |
Total liabilities
|
| | | $ | 77,005 | | | | | $ | 77,005 | | |
Total stockholders’ equity
|
| | | $ | 400,247 | | | | | $ | 493,647 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
GAAP net income/(loss)
|
| | | $ | 4,282 | | | | | $ | 676 | | | | | $ | (483) | | | | | $ | (4,667) | | |
Adjusted for:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 3,424 | | | | | | 2,478 | | | | | | 9,579 | | | | | | 6,255 | | |
Provision for income taxes
|
| | | | 1,320 | | | | | | 2,626 | | | | | | 5,773 | | | | | | 8,001 | | |
Stock-based compensation
|
| | | | 7,139 | | | | | | 7,267 | | | | | | 25,969 | | | | | | 27,677 | | |
Transaction and transformation-related costs(1)
|
| | | | 1,571 | | | | | | 436 | | | | | | 2,238 | | | | | | 1,519 | | |
Geographic reorganization(2)
|
| | | | 316 | | | | | | 306 | | | | | | 1,262 | | | | | | 1,528 | | |
Restructuring costs(3)
|
| | | | 227 | | | | | | 103 | | | | | | 1,157 | | | | | | 1,086 | | |
Other (income)/expense, net(4)
|
| | | | (3,466) | | | | | | (3,159) | | | | | | (8,656) | | | | | | (7,849) | | |
Non-GAAP EBITDA
|
| | | $ | 14,813 | | | | | $ | 10,733 | | | | | $ | 36,839 | | | | | $ | 33,550 | | |
| | |
Year Ended
December 31, 2023 (in thousands) |
| |||
GAAP net loss
|
| | | $ | (1,765) | | |
Adjusted for: | | | | | | | |
Depreciation and amortization
|
| | | | 8,926 | | |
Provision for income taxes
|
| | | | 6,603 | | |
Stock-based compensation
|
| | | | 35,516 | | |
Geographic reorganization(1)
|
| | | | 1,858 | | |
Transaction and transformation-related costs(2)
|
| | | | 2,038 | | |
Restructuring(3)
|
| | | | 1,488 | | |
Other (income)/expense, net(4)
|
| | | | (10,418) | | |
Non-GAAP EBITDA
|
| | | $ | 44,246 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||
GAAP net income/(loss)
|
| | | $ | 4,282 | | | | | $ | 676 | | | | | $ | (483) | | | | | $ | (4,667) | | |
Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock-based compensation
|
| | | | 7,139 | | | | | | 7,267 | | | | | | 25,969 | | | | | | 27,677 | | |
Transaction and transformation-related costs(1)
|
| | | | 1,571 | | | | | | 436 | | | | | | 2,238 | | | | | | 1,519 | | |
Geographic reorganization(2)
|
| | | | 316 | | | | | | 306 | | | | | | 1,262 | | | | | | 1,528 | | |
Restructuring costs(3)
|
| | | | 227 | | | | | | 103 | | | | | | 1,157 | | | | | | 1,086 | | |
Other (income)/expense, net(4)
|
| | | | (3,466) | | | | | | (3,159) | | | | | | (8,656) | | | | | | (7,849) | | |
Tax impact of non-GAAP adjustments(5)
|
| | | | (1,982) | | | | | | 232 | | | | | | (2,132) | | | | | | 86 | | |
Non-GAAP net income
|
| | | $ | 8,087 | | | | | $ | 5,861 | | | | | $ | 19,355 | | | | | $ | 19,380 | | |
Number of shares used in the GAAP diluted EPS
|
| | | | 78,837 | | | | | | 77,339 | | | | | | 76,485 | | | | | | 75,026 | | |
GAAP diluted EPS
|
| | | $ | 0.05 | | | | | $ | 0.01 | | | | | $ | (0.01) | | | | | $ | (0.06) | | |
Number of shares used in the Non-GAAP diluted EPS
|
| | | | 78,837 | | | | | | 77,339 | | | | | | 78,301 | | | | | | 77,298 | | |
Non-GAAP diluted EPS
|
| | | $ | 0.10 | | | | | $ | 0.08 | | | | | $ | 0.25 | | | | | $ | 0.25 | | |
| | |
Year Ended
December 31, 2023 (in thousands except per share data) |
| |||
GAAP net loss
|
| | | $ | (1,765) | | |
Adjusted for: | | | | | | | |
Stock-based compensation
|
| | | | 35,516 | | |
Geographic reorganization(1)
|
| | | | 1,858 | | |
Transaction and transformation-related costs(2)
|
| | | | 2,038 | | |
Restructuring(3)
|
| | | | 1,488 | | |
Other (income)/expense, net(4)
|
| | | | (10,418) | | |
Tax impact of non-GAAP adjustments(5)
|
| | | | (3,640) | | |
Non-GAAP Net Income
|
| | | $ | 25,077 | | |
Number of shares used in the Non-GAAP Diluted EPS
|
| | | | 75,193 | | |
GAAP Diluted EPS
|
| | | $ | (0.02) | | |
Number of shares used in the Non-GAAP diluted EPS
|
| | |
|
77,651
|
| |
Non-GAAP diluted EPS
|
| | | $ | 0.32 | | |
(unaudited, in thousands)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 231,261 | | | | | $ | 324,661 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value per share; 1,000,000 shares authorized, no shares
issued or outstanding actual and as adjusted |
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value per share; 110,000,000 shares authorized, 76,742,933 and 82,492,933 issued and outstanding, actual and as adjusted, respectively
|
| | | | 8 | | | | | | 9 | | |
Additional paid-in capital
|
| | | | 415,425 | | | | | $ | 508,824 | | |
Accumulated deficit
|
| | | | (16,369) | | | | | | (16,369) | | |
Accumulated other comprehensive income
|
| | | | 1,183 | | | | | | 1,183 | | |
Total stockholders’ equity
|
| | | | 400,247 | | | | | $ | 493,647 | | |
Total capitalization
|
| | | $ | 400,247 | | | | | $ | 493,647 | | |
|
Public offering price per share
|
| | | | | | | | | $ | 17.25 | | |
|
Net tangible book value per share as of September 30, 2024
|
| | | $ | 3.60 | | | | | | | | |
|
Increase in net tangible book value per share attributable to investors participating in the offering
|
| | | $ | 0.88 | | | | |||||
|
As adjusted net tangible book value per share, as adjusted to give effect to this Offering
|
| | | | | | | | | $ | 4.48 | | |
|
Dilution in as adjusted net tangible book value per share to investors participating in this
offering |
| | | | | | | | | $ | 12.77 | | |
Underwriter
|
| |
Number of
Shares |
| |||
J.P. Morgan Securities LLC
|
| | | | 2,722,265 | | |
William Blair & Company, L.L.C.
|
| | | | 2,117,318 | | |
TD Securities (USA) LLC
|
| | | | 682,813 | | |
Needham & Company, LLC
|
| | | | 227,604 | | |
Total
|
| | | | 5,750,000 | | |
| | |
Without option
to purchase additional shares exercise |
| |
With full option
to purchase additional shares exercise |
| ||||||
Per Share
|
| | | $ | 0.905625 | | | | | $ | 0.905625 | | |
Total
|
| | | $ | 5,207,344 | | | | | $ | 5,988,446 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| EXPERTS | | | | | 11 | | |
Exhibit 107
Calculation of Filing Fee Tables(3)
424(b)(5)
(Form Type)
Grid Dynamics Holdings, Inc.
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered and Carry Forward Securities
Security Type |
Security Class Title |
Fee |
Amount Registered |
Proposed |
Maximum |
Fee Rate |
Amount of |
Carry Forward Form Type |
Carry |
Carry |
Filing
Fee | |
Newly Registered Securities | ||||||||||||
Fees
to be Paid |
Equity | Common Stock, par value $0.0001 per share |
Rule 457(o) and 457(r) | 6,612,500(1) | $17.25 | $114,065,625 | 0.0001531 | $17,463.45 | ||||
Fees Previously Paid |
- | - | - | - | - | - | - | |||||
Carry Forward Securities | ||||||||||||
Carry Forward Securities |
- | - | - | - | - | - | - | - | - | |||
Total Offering Amounts | - | $17,463.45 | ||||||||||
Total Fees Previously Paid | - | |||||||||||
Total Fee Offsets | - | |||||||||||
Net Fee Due | $17,463.45 |
(1) | Includes 862,500 shares of common stock of the registrant issuable upon the exercise of the underwriters’ option to purchase additional shares of common stock. |
(2) | The filing fee is calculated in accordance with 457(r) of the Securities Act of 1933, as amended. In accordance with Rule 456(b) and 457(r) of the Act, the registrant initially deferred payment of all of the registration fee for Registration Statement No. 333-283149 filed on November 12, 2024. |
(3) | This registration fee table shall be deemed to update the “Calculation of Registration Fee Tables” in the Company’s Registration Statement on Form S-3 (File No. 333-283149) in accordance with Rules 456(b) and 457(r) under the Securities Act of 1933, as amended. |
1 Year Grid Dynamics Chart |
1 Month Grid Dynamics Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions