stockrow
Friday 6 November 2026
Export NIPG’s income statement to Excel — free account
NIP Group Inc. Sponsored ADR
NIPG Communication Services Entertainment
NIP Group Inc. Sponsored ADR’s revenue for fiscal 2025 (year ended December 2025) was $126.5 million, up 48.4% from fiscal 2024.
3.90
0.26
−6.25%
Follow NIPG
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | |||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 66 | 84 | 85 | 127 | +24.3% | 299 | 158 | — | +11.7% | |
| Gross margin, % | — | — | — | — | — | — | 5.68 | 8.60 | 3.53 | (1.17) | (6.9) pt | ||||||
| EBT | — | — | — | — | — | — | (6) | (14) | (15) | (252) | +239.2% | ||||||
| EBT margin, % | — | — | — | — | — | — | (9.79) | (17.28) | (17.66) | (198.84) | (189.0) pt | ||||||
| Net income | — | — | — | — | — | — | (6) | (13) | (13) | (238) | +235.5% | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | 113.00 | 135.23 | 72.95 | 47.35 | (25.2%) | |||||
| Earnings | — | — | — | — | — | — | (54.04) | (92.31) | (41.56) | (88.89) | +18.0% | ||||||
| Cash flow | — | — | — | — | — | — | (16.52) | (8.33) | (14.15) | (5.87) | (29.2%) | ||||||
| Capex | — | — | — | — | — | — | (3.75) | 0.99 | (0.33) | (0.06) | (75.0%) | ||||||
| Free cash flow | — | — | — | — | — | — | (20.27) | (7.34) | (14.49) | (5.93) | (33.6%) | ||||||
| Book value | — | — | — | — | — | — | (41.21) | (112.82) | 204.88 | 34.77 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | 1 | 1 | 1 | 3 | +66.2% | ||||||
| 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 | 0.00 | (0.68) | (0.2) | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | (10) | (5) | (17) | (16) | +17.7% | |||||
| Capex | — | — | — | — | — | — | (2) | 1 | 0 | 0 | (58.5%) | ||||||
| Free cash flow | — | — | — | — | — | — | (12) | (5) | (17) | (16) | +10.3% | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | 4 | 1 | 4 | (11) | n/m | |||||
| Net debt | — | — | — | — | — | — | (3) | 2 | 2 | 33 | n/m | ||||||
| Shareholders’ equity | — | — | — | — | — | — | (24) | (70) | 239 | 93 | n/m | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | 0.00 | (25.54) | (15.52) | (92.25) | (92.2) pt | |||||
| ROIC | — | — | — | — | — | — | 0.00 | 0.00 | (4.38) | (123.34) | (123.3) pt | ||||||
| ROE | — | — | — | — | — | — | 0.00 | 121.89 | (57.32) | (142.91) | (142.9) pt | ||||||
| People | |||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 253 | 339 | 247 | (1.2%) | |||||
| Revenue/emp, $m | — | — | — | — | — | — | 0.00 | 0.33 | 0.25 | 0.51 | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · fundamentals updated 26 Oct 2026
NIP Group Inc. Sponsored ADR 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 |
|---|---|---|---|---|---|---|---|---|---|
| LFS Leifras Co., Ltd. - Sponsored ADR | $50.2M | — | — | — | — | +29.60% (above 0%: growing) | 32.23% | 5.19% | Compare |
| CNVS Cineverse Corp. | $40.2M | — (loss-making) | — (loss-making) | +175.16% (above 0%: growing) | n/m | +90.23% (above 0%: growing) | 34.84% | (16.75%) | Compare |
| GAIA Gaia, Inc. | $32.6M | — (loss-making) | — (loss-making) | −11.82% (below 0%: shrinking) | n/m | −277.95% (below 0%: shrinking) | 85.19% | (13.39%) | Compare |
| ANGH Anghami Inc. | $30.6M | — (loss-making) | — (loss-making) | — | −102.59% (below 0%: shrinking) | −43.30% (below 0%: shrinking) | 14.46% | 0.00% | Compare |
| TOON Kartoon Studios, Inc. | $30.3M | 5.4× | — (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 | $12.0M | — | — | — | — | — | — | — | |
| CPOP Pop Culture Group Co., Ltd. | $5.0M | — (loss-making) | 40.1× | −37.64% (below 0%: shrinking) | −1,011.11% (below 0%: shrinking) | −33.18% (below 0%: shrinking) | (17.72%) | 0.00% | Compare |
| MPU Mega Matrix Inc. | $4.6M | — (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 |
| Median of peers | $30.5M | — | — | −37.64% | — | −38.24% | 33.54% | (12.14%) |