stockrow
Friday 6 November 2026
Export DKI’s income statement to Excel — free account
DarkIris Inc.
DKI Communication Services Electronic Gaming & Multimedia
DarkIris Inc.’s revenue for fiscal 2025 (year ended September 2025) was $10.1 million, up 27.2% from fiscal 2024.
1.52
0.14
−8.43%
Follow DKI
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to September
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Mar ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 4 | 8 | 10 | — | +59.7% | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | — | 60.74 | 37.98 | 24.83 | — | (35.9) pt | ||||||
| EBT | — | — | — | — | — | — | — | (1) | 1 | (9) | — | +161.0% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | (31.83) | 15.09 | (84.99) | — | (53.2) pt | ||||||
| Net income | — | — | — | — | — | — | — | (1) | 1 | (9) | (9) | +162.1% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 197.56 | 396.03 | 486.90 | — | +57.0% | |||||
| Earnings | — | — | — | — | — | — | — | (62.89) | 54.84 | (416.00) | — | +157.2% | ||||||
| Cash flow | — | — | — | — | — | — | — | (66.58) | 2.69 | (22.12) | 0.00 | (42.4%) | ||||||
| Capex | — | — | — | — | — | — | — | (0.14) | (0.60) | (34.21) | 0.00 | +1,463.3% | ||||||
| Free cash flow | — | — | — | — | — | — | — | (66.72) | 2.08 | (56.33) | 0.00 | (8.1%) | ||||||
| Book value | — | — | — | — | — | — | — | (142.65) | 46.75 | 327.67 | 0.00 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | 0 | 0 | 0 | — | +1.7% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| P/B | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 0.00 | 0.00 | 1.75 | 2.45 | 0.6 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | (1) | 0 | 0 | 0 | (41.4%) | |||||
| Capex | — | — | — | — | — | — | — | 0 | 0 | (1) | 0 | +1,490.4% | ||||||
| Free cash flow | — | — | — | — | — | — | — | (1) | 0 | (1) | 0 | (6.5%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | (3) | 1 | 3 | 0 | n/m | |||||
| Net debt | — | — | — | — | — | — | — | 0 | 0 | (2) | 0 | +371.7% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | (3) | 1 | 7 | 5 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 78.38 | (161.88) | 0.00 | (161.9) pt | |||||
| ROIC | — | — | — | — | — | — | — | 0.00 | 116.31 | (107.83) | 0.00 | (107.8) pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | (114.36) | (223.96) | 0.00 | (224.0) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 24 | 19 | — | (20.8%) | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.33 | 0.53 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Sep 2025 · fundamentals updated 2 Nov 2026
DarkIris Inc. vs peers in Electronic Gaming & Multimedia (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 |
|---|---|---|---|---|---|---|---|---|---|
| GMHS Gamehaus Holdings Inc. | $36.2M | 7.2× | — | −12.33% (below 0%: shrinking) | −36.31% (below 0%: shrinking) | −52.86% (below 0%: shrinking) | 53.77% | 3.31% | Compare |
| MSGM Motorsport Games Inc. | $19.6M | 10.0× | 15.3× | +36.58% (above 0%: growing) | −90.24% (below 0%: shrinking) | +381.17% (above 0%: growing) | 81.79% | 18.03% | Compare |
| SNAL Snail, Inc. | $16.3M | — (loss-making) | 4.9× | −11.31% (below 0%: shrinking) | n/m | +18.27% (above 0%: growing) | 39.07% | (13.54%) | Compare |
| GIGM GigaMedia Limited | $15.5M | 17.3× | — | +245.41% (above 0%: growing) | n/m | +52.13% (above 0%: growing) | 63.21% | 21.55% | Compare |
| GDC GD Culture Group Limited | $4.6M | — (loss-making) | — | −99.03% (below 0%: shrinking) | n/m | −512.34% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| GXAI Gaxos.ai Inc. | $4.0M | — (loss-making) | — (loss-making) | +1,337.08% (above 0%: growing) | n/m | −47.21% (below 0%: shrinking) | 100.00% | (75.89%) | Compare |
| DKI DarkIris Inc. | $1.6M | — | — | — | — | −34.78% (below 0%: shrinking) | — | — | |
| MGAM Mobile Global Esports Inc. | $800.0K | — (loss-making) | — (loss-making) | +875.00% (above 0%: growing) | n/m | −3.83% (below 0%: shrinking) | (564.10%) | (5,439.10%) | Compare |
| TRUG TruGolf Holdings, Inc. | $730.0K | — (loss-making) | — (loss-making) | +34.36% (above 0%: growing) | n/m | −5.69% (below 0%: shrinking) | 59.84% | (3.83%) | Compare |
| Median of peers | $10.0M | 10.0× | — | +35.47% | — | −4.76% | 56.80% | (1.91%) |