Saturday 17 October 2026 Export CPOP’s income statement to Excel — free account

Pop Culture Group Co., Ltd.

CPOP Communication 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. Revenue growth for three consecutive years, operating cash flow growth for three.

3.49 0.10 +2.95%

Follow CPOP

Alert me

Market cap: $5.8M
P/E: 0.0×
Fwd P/E: 40.1×
Dividend yield: —
F-score: 5/9
Altman Z: 0.57
Beneish M: 7.05
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 97.84%

Capital & Financial Ratios $m

Market Cap 5.79

Revenue 50.82

Net Income (16.77)

Free Cash Flow (5.67)

Net Debt (4.22)

Current Ratio 2.00

Debt/Equity 0.05

P/E ratio 0.00

Fwd P/E 40.10

P/S ratio 0.00

P/B ratio 0.00

Past 5Y EPS Growth —

This Y EPS Growth —

Next Y EPS Growth —

Next Y revenue growth 26.53%

Next 5Y EPS Growth —

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

EV/FCF against its own 10 years 86.99%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2021	Powerpack
2020	Powerpack
2019	Powerpack
2018	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'25
Cash	4	1	4	7
Receivables	20	25	36	24
Inventory	—	—	—	—
Other	9	13	14	17
	32	41	68	58

	2023	2024	2025	Q'25
Payables	3	12	32	15
ST’ Debt	1	0	1	2
Other	0	3	2	3
	13	25	46	29

Compound Annual Growth %

	10y	5y	3y
Sales	—	46.99%	49.39%
Cash Flow	—	0.00%	0.00%
Earnings	—	0.00%	0.00%
Book Value	—	9.51%	(25.74%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	108
’24	—	—	—	—	47
’23	—	—	—	—	19
’22	—	—	—	—	32
’21	—	—	—	—	26
’20	—	—	—	—	16

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	0
’24	—	—	—	—	(5)
’23	—	—	—	—	(6)
’22	—	—	—	—	(11)
’21	—	—	—	—	(4)
’20	—	—	—	—	(3)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	(1)	—
’25	—	0	—	0	0
’24	—	(5)	—	(1)	(5)
’23	—	(7)	—	(7)	(7)
’22	—	(19)	—	(6)	(19)
’21	—	(4)	—	0	(4)
’20	—	(3)	—	(1)	(3)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	(73.46)
’24	—	—	—	—	(647.68)
’23	—	—	—	—	(1.51k)
’22	—	—	—	—	59.97
’21	—	—	—	—	374.81
’20	—	—	—	—	264.54

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	—	—	157.00	72.00	10.10	9.09	3.86	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	—	—	7,800.00	372.00	117.00	96.70	26.10
People
People	Employees	—	—	—	—	34	40	87	67	67	61
	Revenue/emp, $m	—	—	0.00	0.00	0.46	0.64	0.37	0.28	0.71	1.76
Income, $m
Income, $m	Revenue	—	—	19	19	16	26	32	19	47	108
	Gross margin, %	—	—	30.86	30.86	28.87	28.30	19.35	(19.75)	6.08	4.01
	EBT	—	—	5	(1)	3	6	2	(25)	(13)	(7)
	EBT margin, %	—	—	26.91	0.00	19.65	22.27	4.83	(132.57)	(26.40)	(6.10)
	Net income	—	0	0	0	3	4	1	(25)	(13)	(7)
	Depreciation	—	—	0	0	0	0	0	2	0	0
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
	Earnings	—	—	0.06	427.88	264.54	374.81	59.97	(1,514.24)	(647.68)	(73.46)
	Cash flow	—	—	(0.05)	91.24	(263.11)	(351.07)	(812.59)	(372.66)	(268.58)	2.04
	Capex	—	—	0.00	(230.81)	0.33	0.00	(576.54)	(38.96)	(0.87)	(0.13)
	Free cash flow	—	—	(0.05)	(139.57)	(262.78)	(351.07)	(1,389.13)	(411.61)	(269.46)	1.91
	Book value	—	—	0.00	835.89	1,386.34	1,680.70	3,769.46	1,636.14	798.19	229.20
	Shares, m	—	—	15	0	0	0	0	0	0	0
Valuation, ×
Valuation, ×	P/E	—	—	10,821.43	10,821.43	10,821.43	10,821.43	719.05	0.00	0.00	0.00
	P/S	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	P/B	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	EV/Sales	—	—	0.14	0.14	0.14	0.14	(0.16)	(0.05)	0.02	(0.02)
	EV/FCF	—	—	(0.69)	(0.69)	(0.69)	(0.69)	0.32	0.06	(0.04)	0.17
Cash, $m
Cash, $m	Operating cash flow	—	—	(1)	1	(3)	(4)	(11)	(6)	(5)	0
	Capex	—	—	0	(2)	0	—	(8)	(1)	0	0
	Free cash flow	—	—	(1)	(1)	(3)	(4)	(19)	(7)	(5)	0
Balance, $m
Balance, $m	Working capital	—	—	5	15	12	19	41	19	16	22
	Total debt	—	—	1	2	2	7	2	1	2	3
	Net debt	—	—	(1)	2	1	6	(13)	(2)	1	(1)
	Shareholders’ equity	—	—	8	8	14	19	53	26	15	22
Returns, %
Returns, %	ROA	—	—	24.78	16.64	12.92	14.89	1.60	(47.05)	(30.53)	(8.77)
	ROIC	—	—	47.75	0.00	13.64	14.63	2.21	(64.30)	(52.82)	(19.27)
	ROE	—	—	79.09	0.00	22.93	25.82	2.19	(61.63)	(59.79)	(37.29)

Negative figures in brackets.

All 10 years →

Fiscal years to Jun 2025 · fundamentals updated 2 Oct 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
NIPG NIP Group Inc. Sponsored ADR	$24.3M	—	—	—	—	—	—	—	Compare
MMVVF MultiMetaVerse Holdings Limited	$17.8M	— (loss-making)	—	—	n/m	−12,816.50% (below 0%: shrinking)	—	0.00%	Compare
MPU Mega Matrix Inc.	$8.6M	— (loss-making)	—	−49.20% (below 0%: shrinking)	n/m	−206.16% (below 0%: shrinking)	58.35%	(294.65%)	Compare
CPOP Pop Culture Group Co., Ltd.	$5.8M	— (loss-making)	40.1×	−37.64% (below 0%: shrinking)	−1,011.11% (below 0%: shrinking)	−33.18% (below 0%: shrinking)	(17.72%)	0.00%
KUKEY Kuke Music Holding Limited Sponsored ADR	$5.8M	0.0×	— (loss-making)	−68.09% (below 0%: shrinking)	+155.13% (above 0%: growing)	−98.11% (below 0%: shrinking)	99.79%	68.89%	Compare
FTRKF FAST TRACK GROUP	$3.5M	—	—	—	—	−179,477.46% (below 0%: shrinking)	40.11%	(10.89%)	Compare
CSSEQ Chicken Soup for the Soul Entertainment, Inc.	$3.4M	— (loss-making)	— (loss-making)	−75.00% (below 0%: shrinking)	n/m	+92.70% (above 0%: growing)	(3.62%)	(99.91%)	Compare
KUST Kustom Entertainment Inc.	$2.7M	— (loss-making)	— (loss-making)	+88.22% (above 0%: growing)	n/m	−232.03% (below 0%: shrinking)	(21.87%)	(53.03%)	Compare
NXAT Nexus Advanced Technologies Inc.	$1.4M	0.8×	—	—	n/m	−187.53% (below 0%: shrinking)	—	—	Compare
Median of peers	$4.6M	—	—	−58.64%	—	−206.16%	40.11%	(31.96%)

All 53 Entertainment stocks →

Pop Culture Group Co., Ltd. (CPOP) key facts

Strength: Pop Culture Group Co., Ltd.’s revenue for fiscal 2025 (year ended June 2025) was $107.6 million, up 127.2% from fiscal 2024.
Pop Culture Group Co., Ltd. (CPOP) is an Entertainment company in the Communication Services sector, listed on Nasdaq.
As of October 16, 2026, CPOP traded at $3.49, a market capitalization of $5.8 million.
Return on equity was −37.3% and debt-to-equity 0.05.
Its Piotroski F-score is 5 out of 9 and its Altman Z-score is 0.57 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations · fundamentals updated Oct 2, 2026.