GrabAGun Digital Holdings Inc (PEW)

GrabAGun Digital Holdings Reports First Quarter 2026 ResultsMay 13, 2026 4:10 PM
Business Wire First Quarter Revenues Increased 11.1% to $25.9 million Firearms Sales Increased 10.5%, Well Ahead of the 1.6% Increase in Adjusted NICS Background Checks Launched PEW Logistics; Investing in Logistics Infrastructure to Drive Next Phase of Growth with Two Manufacturing Partners Onboard to Date GrabAGun Digital Holdings Inc. (“GrabAGun” or the “Company”) (NYSE:PEW), an online retailer of firearms, ammunition and related accessories, today reported first quarter 2026 financial results for the three months ended March 31, 2026. Marc Nemati, Chief Executive Officer of GrabAGun, commented, “We delivered a solid start to fiscal 2026 with firearms sales increasing 10.5% year-over-year, well above the 1.6% increase in Adjusted NICS background checks1 during the first quarter. These results reflect continued market share gains as well as the strength of our technology-driven platform and the loyalty of our growing customer base. “Importantly, we launched PEW Logistics, our white-label direct-to-consumer fulfillment solution for firearms manufacturers, in January 2026. This marked a major milestone in GrabAGun's journey as we continue to expand our B2B offerings and open new revenue streams for the Company. We are proud of the early success we have seen with partners Derya Arms and KelTec® Weapons which have validated PEW Logistics' value proposition and look forward to continuing to grow this business alongside our direct-to-consumer platform. Looking ahead, we remain well-positioned to execute on our growth strategy with over $106 million in cash, minimal debt, and a proven track record of outperforming and leading innovation in our industry. “The ATF has proposed amendments that could allow remote firearm transfers with secure identity verification and direct-to-home delivery under an approved framework, and we believe GrabAGun is uniquely positioned to capitalize on this potential opportunity. For over 15 years, we have invested in building the digital infrastructure, compliance systems and regulatory expertise required to operate in this complex regulatory environment at scale. Few companies have spent that long building the operational foundation that this kind of regulatory evolution would demand." First Quarter Financial Highlights Net revenue was $25.9 million, up 11.1% year-over-year, compared to $23.3 million in the prior-year quarter. Firearms sales increased 10.5% to $21.7 million. Non-firearms sales increased 10.4% to $4.1 million. Service sales totaled $0.1 million as PEW Logistics started generating revenue during the current quarter. Gross profit margin of 10.7% compared with 9.6% gross profit margin in the prior year's quarter. Loss from operations was $2.6 million compared to income from operations of $42 thousand in the prior-year quarter, driven by stock-based compensation expense, public company expenses, and increased personnel costs associated with headcount additions. Net loss was $1.8 million compared to net income of $0.1 million in the prior-year quarter. Adjusted EBITDA2 totaled a loss of $2.0 million for the quarter compared to income of $0.5 million in the prior-year quarter. Cash and cash equivalents of $106 million, or $3.62 per share, with minimal debt, as of March 31, 2026. Business Highlights Overall Customer Lifetime Value3 increased by 4.2% to $906. In Q1 2026, total site traffic grew 12.6% year-over-year with Mobile Sessions4 continuing to be a core driver attributing approximately 67.0% of site traffic, accounting for 70.0% of transactions, and 64.0% of net revenue, demonstrating a beneficial channel mix that aligns with the Company’s mobile-first strategy. For the three months ended March 31, 2026, Company net revenue increased 11.1% compared to the same period in 2025, significantly outpacing the broader industry, as the Adjusted NICS background checks increase of 1.6% during the same period, highlighting the competitive advantages of GrabAGun’s frictionless eCommerce experience. Launched PEW Logistics in January 2026, a wholly-owned subsidiary offering white-label direct-to-consumer fulfillment solutions for firearms manufacturers. Onboarded KelTec® Weapons as the platform's first implementation partner. Added Derya Arms as the second manufacturer partner in March 2026. Executed $2.4 million of share repurchases during the first quarter, with $8.7 million remaining of the Company’s previously authorized $20.0 million share repurchase program, reflecting management’s strong conviction in the Company’s fundamentals and an efficient capital allocation strategy to maximize shareholder value. First Quarter 2026 Conference Call and Webcast Management will host a conference call at 4:30 PM ET today to discuss its first quarter 2026 results. The live webcast and replay will be accessible under the Events & Presentations section of the Company’s Investor Relations website at investors.grabagun.com. About GrabAGun We are defenders. We are sportsmen. We are outdoorsmen. We believe that it is our American duty to help everyone, from first-time buyers to long-time enthusiasts, understand and legally secure their firearms and accessories. That’s why our arsenal is fully packed, consistently refreshed, and always loaded with high-quality, affordable firearms and accessories. Industry-leading brands that GrabAGun works with include Smith & Wesson Brands, Sturm, Ruger & Co., SIG Sauer, Glock, Springfield Armory and Hornady Manufacturing, among others. GrabAGun is a fast growing, digitally native and multi-brand eCommerce retailer of firearms, ammunition and related accessories, and other outdoor enthusiast products. Building on its proprietary software expertise, GrabAGun’s eCommerce site has become one of the leading firearm retail websites. In addition to its eCommerce excellence, GrabAGun has developed industry-leading solutions that transform supply chain management, combining dynamic inventory and order management with AI-powered pricing and demand forecasting. These advancements enable seamless logistics, efficient regulatory compliance and a streamlined experience for customers. Forward-Looking Statements This news release may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (the “PSLRA”), Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that involve risks and uncertainties. Any statements other than historical facts contained herein are forward-looking statements. Forward-looking statements reflect our beliefs and expectations based on current estimates and projections. While we believe these expectations, and the estimates and projections on which they are based, are reasonable and were made in good faith, these statements are subject to numerous risks and uncertainties. Forward-looking statements can also be identified by words such as “future,” “anticipates,” “forecasts,” “estimates,” “budgets,” “projects,” “strategy,” “guidance,” “outlook,” “believes,” “expects,” “intends,” “plans,” “predicts,” “potential,” “seek,” “continue,” “target,” “goal,” “will,” “would,” “should,” “could,” “can,” “may,” and similar terms, although not all forward-looking statements contain these identifying words. Forward-looking statements are not guarantees of future performance and the Company’s actual results may differ significantly from the results discussed in the forward-looking statements. Factors that might cause such differences include, but are not limited to, those discussed under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K for the period ending December 31, 2025 as filed with the Securities and Exchange Commission ("SEC") on March 12, 2026, and other documents filed or to be filed by GrabAGun from time to time with the SEC. We intend that all forward-looking statements be subject to the safe-harbor provisions of the PSLRA. Recipients are cautioned not to put undue reliance on forward-looking statements. The forward-looking statements included herein are only made as of the date of this report, or if earlier, as of the date they were made, and we undertake no obligation to correct, update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise, except to the extent required under federal securities laws. GRABAGUN DIGITAL HOLDINGS INC. CONDENSED CONSOLIDATED BALANCE SHEETS (IN THOUSANDS, EXCEPT SHARE AMOUNTS)       March 31,   December 31,     2026   2025     (Unaudited)       Assets             Current assets:             Cash and cash equivalents   $ 106,428     $ 110,395   Inventory, net     9,156       8,532   Prepaid expenses and other current assets     1,228       1,761   Total current assets     116,812       120,688                 Capitalized software, net     893       781   Property and equipment, net     9,694       8,550   Operating lease right-of-use asset     —       39   Other assets     1,150       1,204   Total assets   $ 128,549     $ 131,262                 Liabilities and Shareholders' Equity             Current liabilities:             Accounts payable   $ 13,033     $ 11,833   Operating lease liability, current     —       41   Accrued expenses and other current liabilities     2,038       2,447   Unearned revenue     1,824       2,453   Total current liabilities     16,895       16,774                 Long-term debt     7,768       6,887   Total liabilities     24,663       23,661                 Commitments and Contingencies (Note 11)                           Shareholders' Equity:             Common stock, $0.0001 par value; 200,000,000 shares authorized; 31,698,936 shares issued and 29,366,740 shares outstanding as of March 31, 2026 and 31,545,268 shares issued and 29,982,590 outstanding as of December 31, 2025     3       3   Treasury stock, 2,332,196 shares as of March 31, 2026 and 1,562,678 shares as of December 31, 2025     (11,269 )     (8,884 ) Additional paid-in capital     121,676       121,171   Accumulated deficit     (6,524 )     (4,689 ) Total shareholders' equity     103,886       107,601   Total liabilities and shareholders' equity   $ 128,549     $ 131,262   GRABAGUN DIGITAL HOLDINGS INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS, EXCEPT SHARES AND PER SHARE AMOUNTS)       For the Three Months
Ended March 31,     2026   2025 Net revenues   $ 25,928     $ 23,331   Cost of goods sold     23,162       21,091   Gross profit     2,766       2,240                 Operating expenses:             Sales and marketing     280       239   General and administrative     5,127       1,959   Total operating expenses     5,407       2,198   Income (loss) from operations     (2,641 )     42                 Other income:             Interest income, net     802       53   Other income, net     4       —   Total other income     806       53                 Income (loss) before income tax expense     (1,835 )     95   Income tax expense (benefit)     —       —   Net income (loss)   $ (1,835 )   $ 95                 Weighted-average shares outstanding, basic and diluted     29,653,801       10,000,000   Net income (loss) per share, basic and diluted   $ (0.06 )   $ 0.01   GRABAGUN DIGITAL HOLDINGS INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS)       For The Three Months
Ended March 31,     2026   2025 Operating activities:             Net income (loss)   $ (1,835 )   $ 95   Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:             Stock-based compensation     503       —   Depreciation of property and equipment     9       5   Amortization of software development costs     66       46   Non-cash lease expense     39       55   Sales return allowance     (67 )     (74 ) Inventory returns reserve     58       63   Changes in operating assets and liabilities:             Inventory, net     (682 )     (1,589 ) Prepaid expenses and other current assets     533       142   Other assets     54       (12 ) Accounts payable     1,159       2,779   Operating lease liability     (41 )     (56 ) Accrued and other current liabilities     (827 )     (116 ) Unearned revenue     (629 )     (58 ) Net cash provided by (used in) operating activities     (1,660 )     1,280                 Investing activities:             Purchase of property and equipment     (1,096 )     (7 ) Additions to capitalized software     (155 )     (75 ) Net cash used in investing activities     (1,251 )     (82 )               Financing activities:             Distributions to GrabAGun Members     —       (1,020 ) Payments of deferred transaction costs     —       (647 ) Proceeds from borrowings, net     979       —   Payment for stock repurchases     (2,035 )     —   Net cash provided by (used in) financing activities     (1,056 )     (1,667 )               Net increase (decrease) in cash and cash equivalents     (3,967 )     (469 ) Cash and cash equivalents, beginning of period     110,395       7,887   Cash and cash equivalents, end of period   $ 106,428     $ 7,418                 Supplemental disclosures of non-cash investing and financing activities:             Deferred transaction costs included in accounts payable   $ —     $ 136   Stock-based compensation expense capitalized in internal-use software development costs   $ 2     $ —   Accrued treasury stock repurchases   $ 328     $ —   Additions of capitalized software included within accounts payable   $ 22     $ 10   Purchases of property and equipment included within accounts payable   $ 57     $ —   Excise tax for stock repurchase included within accounts payable   $ 109     $ —   Non-GAAP Financial Information We utilize Adjusted EBITDA and Adjusted EBITDA margin, non-GAAP financial measures, to supplement GAAP measures of performance as a tool to evaluate our historical financial and operational performance, identify trends affecting our business, and formulate business plans and make strategic decisions. We believe that Adjusted EBITDA provides users of our financial information with useful supplemental information that enables a better comparison of our performance across periods. We believe Adjusted EBITDA provides visibility to the underlying continuing operating performance by excluding the impact of interest income, net, income tax, and non-cash expenses, including depreciation, amortization, stock compensation, and certain non-recurring costs, as management does not believe these to be representative of our core earnings. We also provide Adjusted EBITDA margin, which is calculated as Adjusted EBITDA divided by revenue. The non-GAAP financial measures have not been calculated in accordance with GAAP and should be considered in addition to results prepared in accordance with GAAP and should not be considered as a substitute for, or superior to, GAAP results. We caution investors that non-GAAP financial information, by its nature, departs from traditional accounting conventions. Adjusted EBITDA is not a liquidity measure and should not be considered as discretionary cash available to us to reinvest in the growth of our business or to distribute to shareholders or as a measure of cash that will be available to us to meet our obligations. We define Adjusted EBITDA as net income (loss) excluding interest income, net, income tax, and non-cash expenses, including depreciation and amortization, stock-based compensation, and certain non-recurring costs. Adjusted EBITDA margin represents Adjusted EBITDA as a percentage of revenue. The following table reconciles our GAAP and non-GAAP financial measures for the three months ended March 31, 2026 and 2025 (in thousands, except percentages):     Three months ended March 31,     2026   2025 Net revenues   $ 25,928     $ 23,331   Cost of goods sold     23,162       21,091   Gross profit   $ 2,766     $ 2,240   % Gross profit     11 %     10 %               Net income (loss)   $ (1,835 )   $ 95   Interest income, net     (802 )     (53 ) Depreciation and amortization     92       51   Stock-based compensation expense     503       —   Non-recurring costs (1)     —       453   Adjusted EBITDA   $ (2,042 )   $ 546   % Adjusted EBITDA margin     (8 %)     2 %   (1) Non-recurring costs consist of third-party accounting and consulting fees incurred in connection with the Business Combination.   1Adjusted NICS background checks refer to data from the National Instant Criminal Background Check System (NICS) that has been modified by the National Shooting Sports Foundation (NSSF) to exclude checks related to concealed carry permits and permit rechecks. This adjusted data is often used to provide a clearer picture of the firearms market, as the NICS system includes a significant number of checks for permit applications that do not directly correspond to a new firearm sale. 2 Adjusted EBITDA is a non-GAAP financial measure. See the supplementary schedules in this press release for a discussion of how the Company defines and calculates this measure and a reconciliation thereof to net income (loss), the most directly comparable GAAP measure. 3 Customer Lifetime Value is an estimate of the present value of revenue expected from each customer, including the first order plus projected repeat orders. 4 Mobile Session is a period of user interaction with an app or website, initiated when a user opens your app in the foreground or views a page on your website using a mobile device.   View source version on businesswire.com: https://www.businesswire.com/news/home/20260513305210/en/ Investors & Media
GrabAGun@icrinc.com Original: GrabAGun Digital Holdings Reports First Quarter 2026 Results

GrabAGun To Report First Quarter 2026 Financial ResultsApril 28, 2026 4:05 PM
Business Wire
GrabAGun Digital Holdings Inc. (“GrabAGun” or the “Company”) (NYSE:PEW), an online retailer of firearms, ammunition and related accessories, will report financial results for the first quarter 2026 on Wednesday, May 13, 2026, after the U.S. stock market closes.


Management will host a conference call at 4:30 PM ET the same day to discuss the results. The live webcast and replay will be accessible on the Company’s Investor Relations website at investors.grabagun.com.


About GrabAGun


We are defenders. We are sportsmen. We are outdoorsmen. We believe that it is our American duty to help everyone, from first-time buyers to long-time enthusiasts, understand and legally secure their firearms and accessories. That’s why our arsenal is fully packed, consistently refreshed, and always loaded with high-quality affordable firearms and accessories. Industry-leading brands that GrabAGun works with include Smith & Wesson Brands; Sturm, Ruger & Co.; SIG Sauer; Glock; Springfield Armory; and Hornady Manufacturing, among others.


GrabAGun is a fast growing, digitally native eCommerce retailer of firearms and ammunition, related accessories and other outdoor enthusiast products. Building on its proprietary software expertise, GrabAGun’s eCommerce site has become one of the leading firearm retail websites. In addition to its eCommerce excellence, GrabAGun has developed industry-leading solutions that revolutionize supply chain management, combining dynamic inventory and order management with AI-powered pricing and demand forecasting. These advancements enable seamless logistics, efficient regulatory compliance and a streamlined experience for customers.

View source version on businesswire.com: https://www.businesswire.com/news/home/20260428881731/en/
Investors & Media

GrabAGun@icrinc.com


Original: GrabAGun To Report First Quarter 2026 Financial Results

GrabAGun To Participate in the 38th Annual ROTH ConferenceMarch 16, 2026 4:05 PM
Business Wire
GrabAGun Digital Holdings Inc. (“GrabAGun” or the “Company”) (NYSE:PEW), an online retailer of firearms, ammunition and related accessories, announced today that it will participate in the 38th Annual ROTH Conference taking place March 22-24, 2026 in Dana Point, CA.


Management will be available for one-on-one meetings during the conference. For more information, or to schedule a meeting with management, please contact your ROTH representative.


About GrabAGun


We are defenders. We are sportsmen. We are outdoorsmen. We believe that it is our American duty to help everyone, from first-time buyers to long-time enthusiasts, understand and legally secure their firearms and accessories. That’s why our arsenal is fully packed, consistently refreshed, and always loaded with high-quality affordable firearms and accessories. Industry-leading brands that GrabAGun works with include Smith & Wesson Brands; Sturm, Ruger & Co.; SIG Sauer; Glock; Springfield Armory; and Hornady Manufacturing, among others.


GrabAGun is a fast growing, digitally native eCommerce retailer of firearms and ammunition, related accessories and other outdoor enthusiast products. Building on its proprietary software expertise, GrabAGun’s eCommerce site has become one of the leading firearm retail websites. In addition to its eCommerce excellence, GrabAGun has developed industry-leading solutions that revolutionize supply chain management, combining dynamic inventory and order management with AI-powered pricing and demand forecasting. These advancements enable seamless logistics, efficient regulatory compliance and a streamlined experience for customers.

View source version on businesswire.com: https://www.businesswire.com/news/home/20260316705304/en/
Investors & Media

GrabAGun@icrinc.com


Original: GrabAGun To Participate in the 38th Annual ROTH Conference

GrabAGun Digital Holdings Reports Fourth Quarter and Full Year 2025 Financial ResultsMarch 12, 2026 4:10 PM
Business Wire
Fourth Quarter Revenues Increased 14.1% to $29.6 million


Full Year Revenues Increased 3.6% to $96.4 million


Company Invests in Logistics Infrastructure to Drive Next Phase of Growth


GrabAGun Digital Holdings Inc. (“GrabAGun” or the “Company”) (NYSE:PEW), an online retailer of firearms, ammunition and related accessories, today reported fourth quarter and full year 2025 financial results for the three and twelve months ended December 31, 2025.


Marc Nemati, Chief Executive Officer of GrabAGun, commented, “Fourth quarter results were outstanding, underscoring the power of our unique model and digitally native strategy to serve the growing community of Americans wishing to exercise their Second Amendment rights. Our strong performance was driven by increasing customer engagement and platform utilization and we continue to significantly outperform the broader industry. For the quarter, we delivered firearms sales volume growth of 11.5% versus the 3.7% decline in Adjusted NICS background checks1, demonstrating the competitive advantages of our frictionless e-commerce platform that provides unmatched convenience and selection. We remain encouraged by the evolving demographics of firearms buyers and the sustained strength in our digital channels, which aligns with our long-term marketing and growth strategies.”


Nemati continued, “Additionally, the launch of PEW Logistics represents a significant strategic milestone, providing firearm and outdoor brands with a fully outsourced, end-to-end solution that enables them to drive direct-to-consumer growth and margin expansion while maintaining complete control of the customer journey. As part of this initiative, we have recently invested approximately $8 million in capital expenditures to expand our logistics and fulfillment infrastructure to support the growth of the PEW Logistics platform. Our focus remains on building scale, driving operational efficiency and creating lasting value for our shareholders while continuing to invest in technology enhancements, supplier relationships, and customer experience improvements. Even after these investments, we ended the year with over $110 million in cash and cash equivalents, we remain well positioned as we enter 2026, and we are encouraged by the operating trends we are seeing so far in the first quarter.”


Fourth Quarter Financial Highlights



Net revenue was $29.6 million, up 14.1% year-over-year, compared to $26.0 million in the prior-year quarter.


Firearms sales increased 19.1% to $25.7 million, reflecting volume growth of 11.5%.



Non-firearms sales declined 10.3% to $3.9 million, reflecting 34.7% lower unit volume.






Gross profit margin of 15.9% compared with 13.0% gross profit margin in the prior year quarter.



Loss from operations was $0.4 million compared to income from operations of $1.9 million in the prior year quarter, driven by stock-based compensation expense and public company expenses.



Net income was $0.4 million compared to net income of $2.0 million in the prior-year quarter.



Adjusted EBITDA2 was $0.2 million for the quarter compared to $2.1 million in Q4 2024.



Full Year Financial Highlights



Net revenue was $96.4 million, up 3.6% year-over-year, compared to $93.1 million in FY 2024.


Firearms sales increased 9.7% to $81.2 million reflecting volume growth of 3.4%.



Non-firearms sales declined 20.1% to $15.2 million, reflecting 38.8% lower unit volume.






Gross profit margin of 11.7% compared with 10.4% gross profit margin in the prior year.



Loss from operations was $4.4 million compared to income from operations of $4.1 million in the prior year, driven by stock-based compensation expense and higher public company expenses following the Business Combination, including certain transaction-related expenses.



Net loss was $2.5 million compared to net income of $4.5 million in the prior year.



Adjusted EBITDA2 was $0.8 million in 2025 compared to $4.7 million in 2024.



Cash and cash equivalents of $110.4 million, or $3.68 per share, as of December 31, 2025.



Business Highlights



Overall Customer Lifetime Value3 increased by 8.9% year-over-year to $875.



In FY 2025, Mobile Sessions4 held constant at 72.0% year-over-year and accounted for 67.4% of transactions and 64.4% of net revenue, respectively, demonstrating a beneficial channel mix that aligns with the Company’s mobile-first strategy.



Company net revenue increased 3.6% year-over-year, significantly outpacing the broader industry as Adjusted NICS background checks declined 4.1% year-over-year during 2025, highlighting the competitive advantages of GrabAGun’s frictionless eCommerce experience.



Launched PEW Logistics, the Company’s direct-to-consumer logistics solution for firearms and outdoor brands, with KelTec® Weapons already implementing the turnkey, white-label platform and suite of software and services enabling brand-owned, mobile-friendly digital storefronts.



Became the first major firearms retailer to accept cryptocurrency payments, adding Bitcoin, USDC, and USDT across the full product catalog in December to strategically access younger, crypto-native consumers representing one of the fastest-growing firearms market segments.



Executed $8.9 million of share repurchases during 2025, with $11.1 million remaining of the Company’s previously authorized $20.0 million share repurchase program, reflecting management’s strong conviction in the Company’s fundamentals and an efficient capital allocation strategy to maximize shareholder value.



Launched Shoot and SubscribeTM, an ammunition subscription service providing significant savings and convenient recurring delivery options for customers.



Fourth Quarter and Full Year 2025 Conference Call and Webcast


Management will host a conference call at 4:30 PM ET today to discuss its fourth quarter and full year 2025 results. The live webcast and replay will be accessible under the Events & Presentations section of the Company’s Investor Relations website at investors.grabagun.com.


About GrabAGun


We are defenders. We are sportsmen. We are outdoorsmen. We believe that it is our American duty to help everyone, from first-time buyers to long-time enthusiasts, understand and legally secure their firearms and accessories. That’s why our arsenal is fully packed, consistently refreshed, and always loaded with high-quality, affordable firearms and accessories. Industry-leading brands that GrabAGun works with include Smith & Wesson Brands, Sturm, Ruger & Co., SIG Sauer, Glock, Springfield Armory and Hornady Manufacturing, among others.


GrabAGun is a fast growing, digitally native and multi-brand eCommerce retailer of firearms, ammunition and related accessories, and other outdoor enthusiast products. Building on its proprietary software expertise, GrabAGun’s eCommerce site has become one of the leading firearm retail websites. In addition to its eCommerce excellence, GrabAGun has developed industry-leading solutions that transform supply chain management, combining dynamic inventory and order management with AI-powered pricing and demand forecasting. These advancements enable seamless logistics, efficient regulatory compliance and a streamlined experience for customers.


Forward-Looking Statements


This news release may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (the “PSLRA”), Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that involve risks and uncertainties. Any statements other than historical facts contained herein are forward-looking statements. Forward-looking statements reflect our beliefs and expectations based on current estimates and projections. While we believe these expectations, and the estimates and projections on which they are based, are reasonable and were made in good faith, these statements are subject to numerous risks and uncertainties. Forward-looking statements can also be identified by words such as “future,” “anticipates,” “forecasts,” “estimates,” “budgets,” “projects,” “strategy,” “guidance,” “outlook,” “believes,” “expects,” “intends,” “plans,” “predicts,” “potential,” “seek,” “continue,” “target,” “goal,” “will,” “would,” “should,” “could,” “can,” “may,” and similar terms, although not all forward-looking statements contain these identifying words. Forward-looking statements are not guarantees of future performance and the Company’s actual results may differ significantly from the results discussed in the forward-looking statements. Factors that might cause such differences include, but are not limited to, those discussed under the heading “Risk Factors” in the Company’s the Registration Statement on Form S-4, as amended, filed by GrabAGun, including the definitive proxy/prospectus declared effective by the United States Securities and Exchange Commission (“SEC”) on June 20, 2025 and other documents filed or to be filed by GrabAGun from time to time with the SEC. We intend that all forward-looking statements be subject to the safe-harbor provisions of the PSLRA. Recipients are cautioned not to put undue reliance on forward-looking statements. The forward-looking statements included herein are only made as of the date of this report, or if earlier, as of the date they were made, and we undertake no obligation to correct, update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise, except to the extent required under federal securities laws.


Revision of Previously Issued Financial Statements


The Company has revised certain prior-period financial statements to correct immaterial adjustments identified during the preparation of its consolidated financial statements. These adjustments include recognition of inventory, cost of goods sold, prepaid expenses, and presentation of specific line items in the statements of cash flows and statements of operations. These revisions were not material to the prior periods and do not affect the ongoing operations of the Company or Adjusted EBITDA. A quantification of the impact of these adjustments on each financial statement line item will be included in the Company's Form 10-K for the year ended December 31, 2025. The adjustments affecting the previously reported year ended December 31, 2024 are also included in the section Revision of Prior Period Financial Statements below.




GRABAGUN DIGITAL HOLDINGS INC.




CONSOLIDATED BALANCE SHEETS (UNAUDITED)




(IN THOUSANDS, EXCEPT SHARE AMOUNTS)








 






 






 






 






 






 








 






 






December 31,






 






December 31,








 






 






 






2025






 






 






 






2024






 








Assets






 






 






 






 









Current assets:






 






 






 






 









Cash and cash equivalents






 






$






110,395






 






 






$






7,887









Inventory, net






 






 






8,532






 






 






 






4,244









Deferred transaction costs






 






 






—






 






 






 






252









Prepaid expenses and other current assets






 






 






1,761






 






 






 






582









Total current assets






 






 






120,688






 






 






 






12,965









 






 






 






 






 









Capitalized software, net






 






 






781






 






 






 






404









Property and equipment, net






 






 






8,550






 






 






 






28









Operating lease right-of-use asset






 






 






39






 






 






 






263









Other assets






 






 






1,204






 






 






 






44









Total assets






 






$






131,262






 






 






$






13,704









 






 






 






 






 









Liabilities and Shareholders' Equity






 






 






 






 









Current liabilities:






 






 






 






 









Accounts payable






 






$






11,833






 






 






$






8,687









Operating lease liability, current






 






 






41






 






 






 






233









Accrued expenses and other current liabilities






 






 






2,447






 






 






 






1,079









Unearned revenue






 






 






2,453






 






 






 






2,274









Total current liabilities






 






 






16,774






 






 






 






12,273









 






 






 






 






 









Long-term debt






 






 






6,887






 






 






 






—









Operating lease liability, net of current portion






 






 






—






 






 






 






41









Total liabilities






 






 






23,661






 






 






 






12,314









 






 






 






 






 









Commitments and Contingencies






 






 






 






 









 






 






 






 






 









Shareholders' Equity:






 






 






 






 









Common stock, $0.0001 par value; 200,000,000 shares authorized; 31,545,268 shares issued and 29,982,590 shares outstanding as of December 31, 2025 and 10,000,000 shares issued and outstanding as of December 31, 2024






 






 






3






 






 






 






1









Treasury stock; 1,562,678 shares as of December 31, 2025 and no shares as of December 31, 2024






 






 






(8,884






)






 






 






—









Additional paid-in capital






 






 






121,171






 






 






 






—









Retained earnings (accumulated deficit)






 






 






(4,689






)






 






 






1,389









Total shareholders' equity






 






 






107,601






 






 






 






1,390









Total liabilities and shareholders' equity






 






$






131,262






 






 






$






13,704










GRABAGUN DIGITAL HOLDINGS INC.




CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)




(IN THOUSANDS, EXCEPT SHARES AND PER SHARE AMOUNTS)













 



 






 






For the Three Months




Ended December 31,






 






For the Year




Ended December 31,








 






 






 






2025






 






 






 






2024






 






 






 






2025






 






 






 






2024






 








Net revenues






 






$






29,624






 






 






$






25,957






 






 






$






96,449






 






 






$






93,122






 








Cost of goods sold






 






 






24,910






 






 






 






22,582






 






 






 






85,123






 






 






 






83,413






 








Gross profit






 






 






4,714






 






 






 






3,375






 






 






 






11,326






 






 






 






9,709






 








 






 






 






 






 






 






 






 






 






 






 








Operating expenses:






 






 






 






 






 






 






 






 






 






 








Sales and marketing






 






 






405






 






 






 






157






 






 






 






917






 






 






 






543






 








General and administrative






 






 






4,734






 






 






 






1,360






 






 






 






14,773






 






 






 






5,051






 








Total operating expenses






 






 






5,139






 






 






 






1,517






 






 






 






15,690






 






 






 






5,594






 








Income (loss) from operations






 






 






(425






)






 






 






1,858






 






 






 






(4,364






)






 






 






4,115






 








 






 






 






 






 






 






 






 






 






 






 








Other income:






 






 






 






 






 






 






 






 






 






 








Interest income, net






 






 






850






 






 






 






75






 






 






 






1,868






 






 






 






241






 








Other income, net






 






 






—






 






 






 






43






 






 






 






1






 






 






 






164






 








Total other income






 






 






850






 






 






 






118






 






 






 






1,869






 






 






 






405






 








 






 






 






 






 






 






 






 






 






 






 








Income (loss) before income tax expense






 






 






425






 






 






 






1,976






 






 






 






(2,495






)






 






 






4,520






 








Income tax expense






 






 






12






 






 






 






11






 






 






 






12






 






 






 






11






 








Net income (loss)






 






$






413






 






 






$






1,965






 






 






$






(2,507






)






 






$






4,509






 








 






 






 






 






 






 






 






 






 






 






 








Weighted-average shares outstanding, basic






 






 






30,010,851






 






 






 






10,000,000






 






 






 






19,531,982






 






 






 






10,000,000






 








Weighted-average shares outstanding, diluted






 






 






30,049,264






 






 






 






10,000,000






 






 






 






19,531,982






 






 






 






10,000,000






 








Net income (loss) per share, basic






 






$






0.01






 






 






$






0.20






 






 






$






(0.13






)






 






$






0.45






 








Net income (loss) per share, dilutive






 






$






0.01






 






 






$






0.20






 






 






$






(0.13






)






 






$






0.45






 









GRABAGUN DIGITAL HOLDINGS INC.




CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)




(IN THOUSANDS)








 






 






 








 






 






December 31,








 






 






 






2025






 






 






 






2024






 








Operating activities:






 






 






 






 








Net income (loss)






 






$






(2,507






)






 






$






4,509






 








Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:






 






 






 






 








Stock-based compensation






 






 






3,781






 






 






 






—






 








Depreciation of property and equipment






 






 






19






 






 






 






16






 








Amortization of software development costs






 






 






190






 






 






 






293






 








Non-cash lease expense






 






 






224






 






 






 






210






 








Sales return allowance






 






 






7






 






 






 






(97






)








Inventory returns reserve






 






 






11






 






 






 






55






 








Changes in operating assets and liabilities:






 






 






 






 








Inventory, net






 






 






(4,299






)






 






 






(829






)








Prepaid expenses and other current assets






 






 






(1,179






)






 






 






258






 








Other assets






 






 






(1,159






)






 






 






(23






)








Accounts payable






 






 






3,194






 






 






 






(2,297






)








Operating lease liability






 






 






(233






)






 






 






(208






)








Accrued and other current liabilities






 






 






1,355






 






 






 






226






 








Unearned revenue






 






 






179






 






 






 






(355






)








Net cash provided by (used in) operating activities






 






 






(417






)






 






 






1,758






 








 






 






 






 






 








Investing activities:






 






 






 






 








Purchase of property and equipment






 






 






(8,473






)






 






 






—






 








Disposal of property and equipment






 






 






2






 






 






 






—






 








Additions to capitalized software






 






 






(511






)






 






 






(150






)








Net cash used in investing activities






 






 






(8,982






)






 






 






(150






)








 






 






 






 






 








Financing activities:






 






 






 






 








Distributions to GrabAGun Members






 






 






(3,571






)






 






 






(4,420






)








Payments of deferred transaction costs






 






 






—






 






 






 






(39






)








Proceeds from reverse recapitalization






 






 






180,621






 






 






 






—






 








Cash consideration for Business Combination






 






 






(50,000






)






 






 






—






 








Transaction costs incurred in connection with Business Combination






 






 






(13,233






)






 






 






—






 








Proceeds from borrowings, net






 






 






6,892






 






 






 






—






 








Payments of debt issuance costs






 






 






(5






)






 






 






—






 








Payment for stock repurchases






 






 






(8,797






)






 






 






—






 








Net cash provided by (used in) financing activities






 






 






111,907






 






 






 






(4,459






)








 






 






 






 






 








Net increase (decrease) in cash and cash equivalents






 






 






102,508






 






 






 






(2,851






)








Cash and cash equivalents, beginning of period






 






 






7,887






 






 






 






10,738






 








Cash and cash equivalents, end of period






 






$






110,395






 






 






$






7,887






 








 






 






 






 






 








Supplemental disclosures






 






 






 






 








Income taxes paid






 






$






—






 






 






$






11






 








 






 






 






 






 








Supplemental disclosures of non-cash investing and financing activities:






 






 






 






 








Stock-based compensation expense capitalized in internal-use software development costs






 






$






4






 






 






$






—






 








Additions of capitalized software included within accounts payable






 






$






53






 






 






$






—






 








Purchases of property and equipment included within accounts payable






 






$






70






 






 






$






—






 








Deferred transaction costs included in accounts payable






 






$






—






 






 






$






213






 








Excise tax for stock repurchase included within accounts payable






 






$






87






 






 






$






—






 







Non-GAAP Financial Information


We utilize Adjusted EBITDA and Adjusted EBITDA margin, non-GAAP financial measures, to supplement GAAP measures of performance as a tool to evaluate our historical financial and operational performance, identify trends affecting our business, and formulate business plans and make strategic decisions. We believe that Adjusted EBITDA provides users of our financial information with useful supplemental information that enables a better comparison of our performance across periods. We believe Adjusted EBITDA provides visibility to the underlying continuing operating performance by excluding the impact of interest income, net, income tax, and non-cash expenses, including depreciation, amortization, stock compensation, and certain non-recurring costs, as management does not believe these to be representative of our core earnings. We also provide Adjusted EBITDA margin, which is calculated as Adjusted EBITDA divided by revenue.


The non-GAAP financial measures have not been calculated in accordance with GAAP and should be considered in addition to results prepared in accordance with GAAP and should not be considered as a substitute for, or superior to, GAAP results. We caution investors that non-GAAP financial information, by its nature, departs from traditional accounting conventions. Adjusted EBITDA is not a liquidity measure and should not be considered as discretionary cash available to us to reinvest in the growth of our business or to distribute to shareholders or as a measure of cash that will be available to us to meet our obligations.


We define Adjusted EBITDA as net income (loss) excluding interest income, net, income tax, and non-cash expenses, including depreciation and amortization, stock-based compensation, and certain non-recurring costs. Adjusted EBITDA margin represents Adjusted EBITDA as a percentage of revenue.


The following table reconciles our GAAP and non-GAAP financial measures for the three and twelve months ended December 31, 2025 and 2024 (in thousands, except percentages):




 







Three months ended December 31,






 






Year ended December 31,








 







 






2025






 






 






 






2024






 






 






 






2025






 






 






 






2024






 








Net revenues







$






29,624






 






 






$






25,957






 






 






$






96,449






 






 






$






93,122






 








Cost of goods sold







 






24,910






 






 






 






22,582






 






 






 






85,123






 






 






 






83,413






 








Gross profit







 






4,714






 






 






 






3,375






 






 






 






11,326






 






 






 






9,709






 








% Gross profit







 






16






%






 






 






13






%






 






 






12






%






 






 






10






%








 







 






 






 






 






 






 






 








Net income (loss)







$






413






 






 






$






1,976






 






 






$






(2,507






)






 






$






4,509






 








Interest income, net







 






(850






)






 






 






(75






)






 






 






(1,868






)






 






 






(241






)








Income tax expense







 






12






 






 






 






11






 






 






 






12






 






 






 






11






 








Depreciation and amortization







 






65






 






 






 






51






 






 






 






217






 






 






 






310






 








Stock-based compensation expense (1)







 






577






 






 






 






—






 






 






 






3,781






 






 






 






—






 








Non-recurring costs (2)







 






14






 






 






 






101






 






 






 






1,118






 






 






 






101






 








Adjusted EBITDA







 






231






 






 






 






2,064






 






 






 






753






 






 






 






4,690






 








% Adjusted EBITDA margin







 






1






%






 






 






8






%






 






 






1






%






 






 






5






%















 



(1) Year ended 2025 includes $2.9 million of stock-based compensation expense related to shares of common stock issued to a consultant in connection with the Business Combination.








(2) Non-recurring costs consist of third-party accounting and consulting fees incurred in connection with the Business Combination.









Revision of Prior Period Financial Statements













 



Audited Balance Sheet








 







As of December 31, 2024








 







As Previously Reported







Adjustment







As Revised








Inventory, net







$






4,771






 







$






(527






)







$






4,244






 








Total current assets







 






13,492






 







 






(527






)







 






12,965






 








Total assets







 






14,231






 







 






(527






)







 






13,704






 








Retained earnings







 






1,916






 







 






(527






)







 






1,389






 








Shareholders' equity







 






1,917






 







 






(527






)







 






1,390






 








Total liabilities and Shareholders' equity







 






14,231






 







 






(527






)







 






13,704






 













 



Audited Statement of Operations and Unaudited Non-GAAP Financial Information








 







For the year ended December 31, 2024








 







As Previously Reported







Adjustment







As Revised








Cost of goods sold







$






83,621






 







$






(208






)







$






83,413






 








Gross profit







 






9,501






 







 






208






 







 






9,709






 








General and administrative







 






5,062






 







 






(11






)







 






5,051






 








Income from operations







 






3,896






 







 






219






 







 






4,115






 








Income tax expense







 






-






 







 






11






 







 






11






 








Net income







 






4,301






 







 






208






 







 






4,509






 








Net income per share, basic and diluted







 






0.43






 







 






0.02






 







 






0.45






 








Adjusted EBITDA (Non-GAAP)







 






4,711






 







 






(21






)







 






4,690






 













 



Audited Statement of Cash Flows








 







For the year ended December 31, 2024








 







As Previously Reported






 






Adjustment






 






As Revised








Operating activities:














Net income







$






4,301






 







$






208






 







$






4,509






 








Sales return allowance







 






97






 







 






(194






)







 






(97






)








Inventory returns reserve







 






51






 







 






4






 







 






55






 








Inventory, net







 






(617






)







 






(212






)







 






(829






)








Deferred transaction costs







 






(252






)







 






252






 







 






-






 








Accounts payable







 






(2,084






)







 






(213






)







 






(2,297






)








Accrued and other current liabilities







 






32






 







 






194






 







 






226






 








Net cash provided by operating activities







 






1,719






 







 






39






 







 






1,758






 








Financing activities:














Payments of deferred transaction costs







 






-






 







 






(39






)







 






(39






)








Net cash used in financing activities







 






(4,420






)







 






(39






)







 






(4,459






)







____________________

1 Adjusted NICS background checks refer to data from the National Instant Criminal Background Check System (NICS) that has been modified by the National Shooting Sports Foundation (NSSF) to exclude checks related to concealed carry permits and permit rechecks. This adjusted data is often used to provide a clearer picture of the firearms market, as the NICS system includes a significant number of checks for permit applications that do not directly correspond to a new firearm sale.

2 Adjusted EBITDA is a non-GAAP financial measure. See the supplementary schedules in this press release for a discussion of how the Company defines and calculates this measure and a reconciliation thereof to net income (loss), the most directly comparable GAAP measure.

3 Customer Lifetime Value is an estimate of the present value of revenue expected from each customer, including the first order plus projected repeat orders.

4 Mobile Session is a period of user interaction with an app or website, initiated when a user opens your app in the foreground or views a page on your website using a mobile device.

View source version on businesswire.com: https://www.businesswire.com/news/home/20260312679565/en/
Investors & Media

GrabAGun@icrinc.com


Original: GrabAGun Digital Holdings Reports Fourth Quarter and Full Year 2025 Financial Results