Symbols / DKI Stock $4.83 +1.90% Darkiris Inc.

Communication Services • Electronic Gaming & Multimedia • Hong Kong • NCM
DKI (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Communication Services
Industry Electronic Gaming & Multimedia
CEO Mr. Zhifang Hong
Exch · Country NCM · Hong Kong
Market Cap 10.03M
Enterprise Value 4.16M
Income -8.64M
Sales 10.08M
FCF (ttm) 2.14M
Book/sh 5.39
Cash/sh 1.43
Employees 19
Insider 10d —
IPO Aug 08, 2025
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E —
PEG —
P/S 1.00
P/B 0.90
P/C —
EV/EBITDA -0.49
EV/Sales 0.41
Quick Ratio 2.65
Current Ratio 2.86
Debt/Eq —
LT Debt/Eq —
EPS (ttm) -8.32
EPS next Y —
EPS Growth —
Revenue Growth -2.50%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -100.64%
ROE -223.95%
ROIC —
Gross Margin 24.83%
Oper. Margin -196.95%
Profit Margin -85.75%
Shs Outstand 1.65M
Shs Float 373.43K
Insider Own 27.59%
Instit Own 0.90%
Short Float 2.54%
Short Ratio 0.42
Short Interest 40.28K
52W High 15.00
vs 52W High -67.80%
52W Low 0.28
vs 52W Low 1,594.74%
Beta —
Impl. Vol. —
Rel Volume 0.00
Avg Volume 5.14M
Volume 15.37K
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $4.74
Price $4.83
Change 1.90%
About

Darkiris Inc., through its subsidiaries, develops, publishes, operates, markets, and distributes mobile games on various platforms in Hong Kong, Macau, and Taiwan. The company engages in game design, programming, and graphics activities. It is also involved in video marketing on social media and video content platforms. The company offers its products through various third-party digital storefronts. Darkiris Inc. was founded in 2017 and is headquartered in Sheung Wan, Hong Kong.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$4.83
Latest analyst target
3. DCF / Fair value
$23.37
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$4.83
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-09-30 2024-09-30 2023-09-30
Total Revenue
10.08
+27.25%
7.92
+100.46%
3.95
Operating Revenue
10.08
+27.25%
7.92
+100.46%
3.95
Cost Of Revenue
7.58
+54.23%
4.91
+216.66%
1.55
Reconciled Cost Of Revenue
7.58
+54.23%
4.91
+216.66%
1.55
Gross Profit
2.50
-16.80%
3.01
+25.35%
2.40
Operating Expense
11.10
+499.43%
1.85
-49.37%
3.66
Research And Development
0.90
0.00
0.00
Selling General And Administration
10.20
+450.72%
1.85
-49.38%
3.66
Selling And Marketing Expense
9.30
+797.86%
1.04
-62.10%
2.73
General And Administrative Expense
0.90
+9.73%
0.82
-11.74%
0.92
Other Gand A
0.90
+9.73%
0.82
-11.74%
0.92
Other Operating Expenses
-0.00
-69.08%
-0.00
+75.03%
-0.00
Total Expenses
18.67
+176.09%
6.76
+29.88%
5.21
Operating Income
-8.60
-843.09%
1.16
+192.04%
-1.26
Total Operating Income As Reported
-8.60
-843.49%
1.16
+191.86%
-1.26
EBITDA
-8.56
-834.94%
1.17
+193.25%
-1.25
Normalized EBITDA
-8.51
-830.42%
1.17
+193.25%
-1.25
Reconciled Depreciation
0.03
+295.20%
0.01
+13.04%
0.01
EBIT
-8.60
-843.09%
1.16
+192.04%
-1.26
Total Unusual Items
-0.05
0.00
0.00
Total Unusual Items Excluding Goodwill
-0.05
0.00
0.00
Special Income Charges
-0.05
0.00
0.00
Net Income
-8.64
-887.94%
1.10
+187.20%
-1.26
Pretax Income
-8.57
-816.84%
1.19
+195.00%
-1.26
Net Non Operating Interest Income Expense
0.00
-53.15%
0.00
+113.84%
0.00
Net Interest Income
0.00
-53.15%
0.00
+113.84%
0.00
Interest Income Non Operating
0.00
-53.15%
0.00
+113.84%
0.00
Interest Income
0.00
-53.15%
0.00
+113.84%
0.00
Other Income Expense
0.03
-21.99%
0.04
+2369.09%
-0.00
Other Non Operating Income Expenses
0.08
+120.14%
0.04
+2369.09%
-0.00
Gain On Sale Of Business
-0.05
0.00
0.00
Tax Provision
0.08
-22.40%
0.10
0.00
Tax Rate For Calcs
0.00
+101.22%
0.00
0.00
Tax Effect Of Unusual Items
-0.01
0.00
0.00
Net Income Including Noncontrolling Interests
-8.64
-887.94%
1.10
+187.20%
-1.26
Net Income From Continuing Operation Net Minority Interest
-8.64
-887.94%
1.10
+187.20%
-1.26
Net Income From Continuing And Discontinued Operation
-8.64
-887.94%
1.10
+187.20%
-1.26
Net Income Continuous Operations
-8.64
-887.94%
1.10
+187.20%
-1.26
Normalized Income
-8.60
-883.93%
1.10
+187.20%
-1.26
Net Income Common Stockholders
-8.64
-887.94%
1.10
+187.20%
-1.26
Diluted EPS
—
1.00
+187.20%
-1.15
Basic EPS
—
1.00
+187.20%
-1.15
Basic Average Shares
—
1.09
+0.00%
1.09
Diluted Average Shares
—
1.09
+0.00%
1.09
Diluted NI Availto Com Stockholders
-8.64
-887.94%
1.10
+187.20%
-1.26
Line Item Trend 2025-09-30 2024-09-30 2023-09-30
Total Assets
8.45
+278.70%
2.23
+292.54%
0.57
Current Assets
4.76
+114.94%
2.21
+298.21%
0.56
Cash Cash Equivalents And Short Term Investments
1.80
+473.80%
0.31
+287.98%
0.08
Cash And Cash Equivalents
1.80
+473.80%
0.31
+287.98%
0.08
Cash Financial
1.80
+473.80%
0.31
+287.98%
0.08
Receivables
2.62
+91.57%
1.37
+201.69%
0.45
Accounts Receivable
2.62
+93.89%
1.35
+211.40%
0.43
Gross Accounts Receivable
2.62
+93.89%
1.35
+211.40%
0.43
Allowance For Doubtful Accounts Receivable
0.00
0.00
0.00
Receivables Adjustments Allowances
0.00
0.00
0.00
Taxes Receivable
0.00
-100.00%
0.02
-15.56%
0.02
Prepaid Assets
0.34
-32.51%
0.51
+2170.81%
0.02
Current Deferred Assets
0.00
-100.00%
0.03
0.00
Total Non Current Assets
3.69
+22051.38%
0.02
+35.80%
0.01
Net PPE
0.01
-44.18%
0.02
+35.80%
0.01
Gross PPE
0.01
-79.33%
0.06
+33.19%
0.04
Accumulated Depreciation
-0.00
+93.90%
-0.04
-32.14%
-0.03
Machinery Furniture Equipment
0.01
-79.33%
0.06
+33.19%
0.04
Goodwill And Other Intangible Assets
0.68
0.00
—
Other Intangible Assets
0.68
—
—
Non Current Prepaid Assets
3.00
0.00
—
Total Liabilities Net Minority Interest
1.66
+28.45%
1.30
-62.13%
3.42
Current Liabilities
1.66
+28.45%
1.30
-62.13%
3.42
Payables And Accrued Expenses
0.26
-55.55%
0.59
-80.93%
3.09
Payables
0.26
-55.19%
0.58
-80.98%
3.08
Accounts Payable
0.04
-78.29%
0.21
-34.31%
0.31
Other Payable
0.04
+18.07%
0.04
-25.67%
0.05
Current Accrued Expenses
0.00
-100.00%
0.00
-71.26%
0.02
Total Tax Payable
0.17
+77.60%
0.10
0.00
Current Deferred Liabilities
1.40
+98.64%
0.71
+114.59%
0.33
Current Deferred Revenue
1.40
+98.64%
0.71
+114.59%
0.33
Total Non Current Liabilities Net Minority Interest
0.00
0.00
0.00
Stockholders Equity
6.78
+625.44%
0.93
+132.77%
-2.85
Common Stock Equity
6.78
+625.44%
0.93
+132.77%
-2.85
Capital Stock
0.00
+25.81%
0.00
+0.00%
0.00
Common Stock
0.00
+25.81%
0.00
+0.00%
0.00
Share Issued
1.26
+15.00%
1.09
+0.00%
1.09
Ordinary Shares Number
1.26
+15.00%
1.09
+0.00%
1.09
Additional Paid In Capital
19.13
+306.86%
4.70
+139.91%
1.96
Retained Earnings
-12.35
-233.17%
-3.71
+22.83%
-4.80
Gains Losses Not Affecting Retained Earnings
0.00
+100.00%
-0.06
-448.03%
-0.01
Other Equity Adjustments
—
-0.06
-448.03%
-0.01
Total Equity Gross Minority Interest
6.78
+625.44%
0.93
+132.77%
-2.85
Total Capitalization
6.78
+625.44%
0.93
+132.77%
-2.85
Working Capital
3.09
+236.95%
0.92
+132.05%
-2.87
Invested Capital
6.78
+625.44%
0.93
+132.77%
-2.85
Net Tangible Assets
6.10
+552.80%
0.93
+132.77%
-2.85
Tangible Book Value
6.10
+552.80%
0.93
+132.77%
-2.85
Dueto Related Parties Current
0.00
-100.00%
0.24
-91.01%
2.71
Line Item Trend 2025-09-30 2024-09-30 2023-09-30
Operating Cash Flow
-0.46
-953.29%
0.05
+104.03%
-1.33
Cash Flow From Continuing Operating Activities
-0.46
-953.29%
0.05
+104.03%
-1.33
Net Income From Continuing Operations
-8.64
-887.94%
1.10
+187.20%
-1.26
Depreciation Amortization Depletion
0.03
+295.20%
0.01
+13.04%
0.01
Depreciation
0.01
-2.76%
0.01
+13.04%
0.01
Amortization Cash Flow
0.02
0.00
0.00
Depreciation And Amortization
0.03
+295.20%
0.01
+13.04%
0.01
Amortization Of Intangibles
0.02
0.00
0.00
Stock Based Compensation
8.81
0.00
0.00
Asset Impairment Charge
0.07
0.00
0.00
Operating Gains Losses
0.06
—
—
Gain Loss On Sale Of PPE
0.01
0.00
0.00
Change In Working Capital
-0.79
+24.76%
-1.05
-1194.25%
-0.08
Change In Receivables
-1.27
-38.80%
-0.92
-165.82%
-0.34
Changes In Account Receivables
-1.27
-38.80%
-0.92
-165.82%
-0.34
Change In Prepaid Assets
-0.31
+34.39%
-0.48
-3573.84%
0.01
Change In Payables And Accrued Expense
0.05
+251.17%
-0.04
-121.51%
0.17
Change In Accrued Expense
0.06
+328.22%
-0.03
-449.81%
0.01
Change In Payable
-0.00
+56.28%
-0.01
-106.38%
0.16
Change In Account Payable
-0.08
+24.43%
-0.11
-167.22%
0.16
Change In Other Working Capital
0.74
+95.96%
0.38
+366.29%
0.08
Investing Cash Flow
-3.42
-28080.27%
-0.01
-339.19%
-0.00
Cash Flow From Continuing Investing Activities
-3.42
-28080.27%
-0.01
-339.19%
-0.00
Net PPE Purchase And Sale
-0.00
+65.02%
-0.01
-339.19%
-0.00
Purchase Of PPE
-0.01
+57.81%
-0.01
-339.19%
-0.00
Sale Of PPE
0.00
0.00
0.00
Capital Expenditure
-0.71
-5737.38%
-0.01
-339.19%
-0.00
Net Business Purchase And Sale
-0.02
0.00
0.00
Purchase Of Business
-0.02
0.00
0.00
Gain Loss On Sale Of Business
0.05
0.00
0.00
Net Intangibles Purchase And Sale
-0.70
0.00
0.00
Purchase Of Intangibles
-0.70
0.00
0.00
Net Other Investing Changes
-2.70
—
—
Financing Cash Flow
5.37
+2596.13%
0.20
-80.88%
1.04
Cash Flow From Continuing Financing Activities
5.37
+2596.13%
0.20
-80.88%
1.04
Net Issuance Payments Of Debt
-0.25
+89.99%
-2.51
-496.10%
0.63
Issuance Of Debt
0.97
-34.39%
1.48
-73.62%
5.61
Repayment Of Debt
-1.22
+69.40%
-3.99
+19.66%
-4.97
Short Term Debt Issuance
0.97
-34.39%
1.48
-73.62%
5.61
Short Term Debt Payments
-1.22
+69.40%
-3.99
+19.66%
-4.97
Net Short Term Debt Issuance
-0.25
+89.99%
-2.51
-496.10%
0.63
Net Common Stock Issuance
5.62
+104.97%
2.74
+574.03%
0.41
Net Other Financing Charges
—
-0.03
—
Changes In Cash
1.49
+517.97%
0.24
+182.15%
-0.29
Effect Of Exchange Rate Changes
-0.00
+92.83%
-0.01
+30.26%
-0.01
Beginning Cash Position
0.31
+287.98%
0.08
-78.99%
0.38
End Cash Position
1.80
+473.80%
0.31
+287.98%
0.08
Free Cash Flow
-1.17
-2910.91%
0.04
+103.11%
-1.33
Interest Paid Supplemental Data
0.00
0.00
0.00
Income Tax Paid Supplemental Data
0.00
0.00
0.00
Change In Income Tax Payable
0.08
-21.09%
0.10
0.00
Change In Tax Payable
0.08
-21.09%
0.10
0.00
Common Stock Issuance
5.62
+104.97%
2.74
+574.03%
0.41
Issuance Of Capital Stock
5.62
+104.97%
2.74
+574.03%
0.41
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category