stockrow
Friday 13 November 2026
Export CPOP’s income statement to Excel — free account
Pop Culture Group Co., Ltd.
CPOPCommunication Services Entertainment
Pop Culture Group Co., Ltd.’s revenue for fiscal 2025 (year ended June 2025) was $107.6 million, up 127.2% from fiscal 2024.
3.01
0.07
−2.27%
Follow CPOP
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to June
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Dec ’25 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | 19 | 19 | 16 | 26 | 32 | 19 | 47 | 108 | 51 | +28.1% | — | — | — | — | |
| Gross margin, % | — | — | 30.86 | 30.86 | 28.87 | 28.30 | 19.35 | (19.75) | 6.08 | 4.01 | 5.08 | (26.8) pt | ||||||
| EBT | — | — | 5 | (1) | 3 | 6 | 2 | (25) | (13) | (7) | (23) | n/m | ||||||
| EBT margin, % | — | — | 26.91 | 0.00 | 19.65 | 22.27 | 4.83 | (132.57) | (26.40) | (6.10) | (45.30) | (33.0) pt | ||||||
| Net income | — | 0 | 0 | 0 | 3 | 4 | 1 | (25) | (13) | (7) | (17) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | 0.00 | 2,114.64 | 1,584.66 | 2,219.70 | 2,305.82 | 1,158.95 | 2,467.81 | 1,141.39 | 0.00 | n/m | |||||
| Earnings | — | — | — | 427.88 | 264.54 | 374.81 | 59.97 | (1,514.24) | (647.68) | (73.46) | (0.99) | n/m | ||||||
| Cash flow | — | — | (0.05) | 91.24 | (263.11) | (351.07) | (812.59) | (372.66) | (268.58) | 2.04 | 0.00 | n/m | ||||||
| Capex | — | — | 0.00 | (230.81) | 0.33 | 0.00 | (576.54) | (38.96) | (0.87) | (0.13) | 0.00 | n/m | ||||||
| Free cash flow | — | — | (0.05) | (139.57) | (262.78) | (351.07) | (1,389.13) | (411.61) | (269.46) | 1.91 | 0.00 | n/m | ||||||
| Book value | — | — | 0.00 | 835.89 | 1,386.34 | 1,680.70 | 3,769.46 | 1,636.14 | 798.19 | 229.20 | 0.00 | n/m | ||||||
| Shares, m | — | — | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | (51.7%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | 162,313.32 | 162,313.32 | 162,313.32 | 162,313.32 | 10,785.19 | 0.00 | 0.00 | 0.00 | 0.00 | 82,504.8 | |||||
| P/S | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| P/B | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | — | 0.14 | 0.14 | 0.14 | 0.14 | (0.16) | (0.05) | 0.02 | (0.02) | (0.08) | 0.0 | ||||||
| EV/FCF | — | — | (0.69) | (0.69) | (0.69) | (0.69) | 0.32 | 0.06 | (0.04) | 0.17 | 0.75 | (0.3) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | (1) | 1 | (3) | (4) | (11) | (6) | (5) | 0 | (6) | n/m | |||||
| Capex | — | — | 0 | (2) | 0 | — | (8) | (1) | 0 | 0 | 0 | +13.8% | ||||||
| Free cash flow | — | — | (1) | (1) | (3) | (4) | (19) | (7) | (5) | 0 | (6) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | 5 | 15 | 12 | 19 | 41 | 19 | 16 | 22 | 29 | +22.2% | |||||
| Net debt | — | — | (1) | 2 | 1 | 6 | (13) | (2) | 1 | (1) | (4) | +5.4% | ||||||
| Shareholders’ equity | — | — | 8 | 8 | 14 | 19 | 53 | 26 | 15 | 22 | 58 | +16.3% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | 24.78 | 16.64 | 12.92 | 14.89 | 1.60 | (47.05) | (30.53) | (8.77) | 0.00 | (33.6) pt | |||||
| ROIC | — | — | 47.75 | 0.00 | 13.64 | 14.63 | 2.21 | (64.30) | (52.82) | (19.27) | 0.00 | (67.0) pt | ||||||
| ROE | — | — | 79.09 | 0.00 | 22.93 | 25.82 | 2.19 | (61.63) | (59.79) | (37.29) | 0.00 | (116.4) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | 34 | 40 | 87 | 67 | 67 | 61 | — | +12.4% | |||||
| Revenue/emp, $m | — | — | 0.00 | 0.00 | 0.46 | 0.64 | 0.37 | 0.28 | 0.71 | 1.76 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Jun 2025 · fundamentals updated 2 Nov 2026
Pop Culture Group Co., Ltd. vs peers in Entertainment (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| GAIA Gaia, Inc. | $31.8M | — (loss-making) | — (loss-making) | −11.82% (below 0%: shrinking) | n/m | −277.95% (below 0%: shrinking) | 85.19% | (13.39%) | Compare |
| ANGH Anghami Inc. | $30.8M | — (loss-making) | — (loss-making) | — | −102.59% (below 0%: shrinking) | −43.30% (below 0%: shrinking) | 14.46% | 0.00% | Compare |
| TOON Kartoon Studios, Inc. | $30.8M | 5.6× | — (loss-making) | −43.37% (below 0%: shrinking) | n/m | +856.32% (above 0%: growing) | 20.39% | (58.58%) | Compare |
| NIPG NIP Group Inc. Sponsored ADR | $11.5M | — | — | — | — | — | — | — | Compare |
| CPOP Pop Culture Group Co., Ltd. | $5.1M | — (loss-making) | 40.1× | −37.64% (below 0%: shrinking) | −1,011.11% (below 0%: shrinking) | −33.18% (below 0%: shrinking) | (17.72%) | 0.00% | |
| MPU Mega Matrix Inc. | $4.4M | — (loss-making) | — | −49.20% (below 0%: shrinking) | n/m | −206.16% (below 0%: shrinking) | 58.35% | (294.65%) | Compare |
| FTRKF FAST TRACK GROUP | $3.5M | — | — | — | — | −179,477.46% (below 0%: shrinking) | 40.11% | (10.89%) | Compare |
| ZNB Zeta Network Group | $3.4M | — (loss-making) | — (loss-making) | −66.45% (below 0%: shrinking) | n/m | +138.17% (above 0%: growing) | 0.00% | 0.00% | Compare |
| KUST Kustom Entertainment Inc. | $2.1M | — (loss-making) | — (loss-making) | +88.22% (above 0%: growing) | n/m | −232.03% (below 0%: shrinking) | (21.87%) | (53.03%) | Compare |
| Median of peers | $7.9M | — | — | −43.37% | — | −206.16% | 20.39% | (13.39%) |