Symbols / NIPG Stock $0.38 -6.69% NIP Group Inc.

Communication Services • Entertainment • Sweden • NGM
NIPG (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Communication Services
Industry Entertainment
CEO Mr. Ho Kwan Yau
Exch · Country NGM · Sweden
Market Cap 85.37M
Enterprise Value 213.76M
Income -237.51M
Sales 126.53M
FCF (ttm) -4.22M
Book/sh 0.63
Cash/sh 0.03
Employees —
Insider 10d —
IPO Jul 26, 2024
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 0.67
P/B 0.60
P/C —
EV/EBITDA -4.46
EV/Sales 1.69
Quick Ratio 0.58
Current Ratio 0.88
Debt/Eq 53.61
LT Debt/Eq —
EPS (ttm) -2.96
EPS next Y —
EPS Growth —
Revenue Growth 42.30%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -14.28%
ROE -141.05%
ROIC —
Gross Margin -1.17%
Oper. Margin -69.59%
Profit Margin -187.72%
Shs Outstand 182.64M
Shs Float 199.62M
Insider Own 3.09%
Instit Own 0.43%
Short Float 0.01%
Short Ratio 0.38
Short Interest 11.53K
52W High 2.75
vs 52W High -86.16%
52W Low 0.37
vs 52W Low 1.49%
Beta —
Impl. Vol. —
Rel Volume 4.98
Avg Volume 35.31K
Volume 175.84K
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $0.41
Price $0.38
Change -6.69%
About

NIP Group Inc. engages in esports teams, operation, talent management service, and event production in the People's Republic of China and Sweden. It operates Ninjas in Pyjamas, a PC/console esports brand; and ESV5, which includes eStar Gaming, a mobile esports entity. The company is also involved in esports team operations, talent management, event production, hospitality, and game publishing businesses. It operates in Abu Dhabi, United Arab Emirates; Stockholm, Sweden; Sao Paolo, Brazil; Dover, Delaware; and Shenzhen and Wuhan, China. The company is based in Stockholm, Sweden.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.38
Latest analyst target
3. DCF / Fair value
$-0.42
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.38
Low
—
High
—
Mean
—

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-05-20 main Maxim Group Buy → Buy $6
2024-12-19 init Maxim Group — → Buy $12
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 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
126.53
+48.39%
85.27
+1.91%
83.67
+27.09%
65.84
Operating Revenue
126.53
+48.39%
85.27
+1.91%
83.67
+27.09%
65.84
Cost Of Revenue
128.01
+55.62%
82.26
+7.57%
76.47
+23.15%
62.09
Reconciled Cost Of Revenue
128.01
+55.62%
82.26
+7.57%
76.47
+23.15%
62.09
Gross Profit
-1.48
-149.23%
3.01
-58.18%
7.20
+92.35%
3.74
Operating Expense
57.33
+188.09%
19.90
-8.93%
21.85
+84.82%
11.82
Selling General And Administration
57.33
+188.09%
19.90
-8.93%
21.85
+84.82%
11.82
Selling And Marketing Expense
6.99
-14.04%
8.13
+23.62%
6.58
+19.71%
5.49
General And Administrative Expense
50.34
+327.75%
11.77
-22.95%
15.27
+141.35%
6.33
Other Gand A
50.34
+327.75%
11.77
-22.95%
15.27
+141.35%
6.33
Total Expenses
185.34
+81.43%
102.15
+3.90%
98.32
+33.02%
73.92
Operating Income
-58.81
-248.23%
-16.89
-15.26%
-14.65
-81.32%
-8.08
Total Operating Income As Reported
-248.66
-1372.37%
-16.89
-15.26%
-14.65
-81.32%
-8.08
EBITDA
-237.38
-2584.11%
-8.84
-19.49%
-7.40
-1154.67%
-0.59
Normalized EBITDA
-47.53
-437.40%
-8.84
-19.49%
-7.40
-1154.67%
-0.59
Reconciled Depreciation
11.97
+110.91%
5.67
-13.17%
6.53
+19.02%
5.49
EBIT
-249.35
-1617.54%
-14.52
-4.18%
-13.94
-129.21%
-6.08
Total Unusual Items
-189.85
0.00
0.00
—
Total Unusual Items Excluding Goodwill
-189.85
0.00
0.00
—
Special Income Charges
-186.93
0.00
0.00
—
Impairment Of Capital Assets
186.93
0.00
0.00
—
Net Income
-237.48
-1771.42%
-12.69
+4.29%
-13.26
-113.30%
-6.22
Pretax Income
-251.58
-1571.09%
-15.06
-4.12%
-14.46
-124.32%
-6.45
Net Non Operating Interest Income Expense
-2.24
-316.54%
-0.54
-2.71%
-0.52
-43.13%
-0.37
Interest Expense Non Operating
2.24
+316.54%
0.54
+2.71%
0.52
+43.13%
0.37
Net Interest Income
-2.24
-316.54%
-0.54
-2.71%
-0.52
-43.13%
-0.37
Interest Expense
2.24
+316.54%
0.54
+2.71%
0.52
+43.13%
0.37
Other Income Expense
-190.53
-8136.21%
2.37
+230.88%
0.72
-64.18%
2.00
Other Non Operating Income Expenses
-0.68
-128.80%
2.37
+230.88%
0.72
-64.18%
2.00
Gain On Sale Of Security
-2.93
—
—
—
Tax Provision
-13.47
-468.21%
-2.37
-97.34%
-1.20
-761.11%
-0.14
Tax Rate For Calcs
0.00
-66.00%
0.00
+89.52%
0.00
+283.87%
0.00
Tax Effect Of Unusual Items
-10.16
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
-238.12
-1777.12%
-12.69
+4.32%
-13.26
-110.24%
-6.31
Net Income From Continuing Operation Net Minority Interest
-237.48
-1771.42%
-12.69
+4.29%
-13.26
-113.30%
-6.22
Net Income From Continuing And Discontinued Operation
-237.48
-1771.42%
-12.69
+4.29%
-13.26
-113.30%
-6.22
Net Income Continuous Operations
-238.12
-1777.12%
-12.69
+4.32%
-13.26
-110.24%
-6.31
Minority Interests
0.64
+14415.95%
-0.00
-2380.00%
-0.00
-100.20%
0.09
Normalized Income
-57.79
-355.40%
-12.69
+4.29%
-13.26
-113.30%
-6.22
Net Income Common Stockholders
-237.51
-388.50%
-48.62
+14.96%
-57.17
-81.43%
-31.51
Diluted EPS
—
-1.38
+55.19%
-3.08
-81.43%
-1.70
Basic EPS
—
-1.38
+55.19%
-3.08
-81.43%
-1.70
Basic Average Shares
—
56.70
+205.44%
18.56
+0.00%
18.56
Diluted Average Shares
—
56.70
+205.44%
18.56
+0.00%
18.56
Diluted NI Availto Com Stockholders
-237.51
-388.50%
-48.62
+14.96%
-57.17
-81.43%
-31.51
Preferred Stock Dividends
0.03
-99.92%
35.93
-18.18%
43.91
+73.60%
25.30
Line Item Trend 2025-12-31
Total Assets
202.38
Current Assets
77.53
Cash Cash Equivalents And Short Term Investments
10.35
Cash And Cash Equivalents
7.14
Other Short Term Investments
3.21
Receivables
36.61
Accounts Receivable
36.30
Gross Accounts Receivable
37.90
Allowance For Doubtful Accounts Receivable
-1.61
Receivables Adjustments Allowances
-0.11
Other Receivables
0.11
Inventory
0.17
Prepaid Assets
12.49
Current Deferred Assets
0.15
Restricted Cash
16.81
Other Current Assets
0.96
Total Non Current Assets
124.84
Net PPE
22.13
Gross PPE
29.55
Accumulated Depreciation
-7.43
Properties
0.00
Machinery Furniture Equipment
0.65
Other Properties
24.78
Leases
4.13
Goodwill And Other Intangible Assets
98.94
Goodwill
30.36
Other Intangible Assets
68.58
Non Current Deferred Assets
1.53
Non Current Deferred Taxes Assets
1.53
Other Non Current Assets
2.25
Total Liabilities Net Minority Interest
109.46
Current Liabilities
88.62
Payables And Accrued Expenses
39.05
Payables
37.49
Accounts Payable
32.42
Other Payable
1.70
Current Accrued Expenses
1.55
Total Tax Payable
1.71
Current Debt And Capital Lease Obligation
46.53
Current Debt
45.96
Other Current Borrowings
7.16
Current Capital Lease Obligation
0.57
Current Deferred Liabilities
1.61
Current Deferred Revenue
1.61
Other Current Liabilities
1.43
Total Non Current Liabilities Net Minority Interest
20.84
Long Term Debt And Capital Lease Obligation
6.57
Long Term Debt
3.19
Long Term Capital Lease Obligation
3.38
Tradeand Other Payables Non Current
0.78
Non Current Deferred Liabilities
11.19
Non Current Deferred Taxes Liabilities
11.19
Preferred Securities Outside Stock Equity
2.30
Stockholders Equity
88.31
Common Stock Equity
88.31
Capital Stock
0.03
Common Stock
0.03
Share Issued
280.80
Ordinary Shares Number
280.45
Treasury Shares Number
0.34
Additional Paid In Capital
429.91
Retained Earnings
-366.48
Gains Losses Not Affecting Retained Earnings
24.88
Minority Interest
4.61
Other Equity Adjustments
24.88
Total Equity Gross Minority Interest
92.92
Total Capitalization
91.50
Working Capital
-11.08
Invested Capital
137.46
Total Debt
53.10
Net Debt
42.01
Capital Lease Obligations
3.95
Net Tangible Assets
-10.63
Tangible Book Value
-10.63
Duefrom Related Parties Current
0.32
Dueto Related Parties Current
1.66
Dueto Related Parties Non Current
0.00
Line Of Credit
38.80
Other Equity Interest
-0.02
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-15.69
+5.18%
-16.54
-220.97%
-5.15
+46.45%
-9.63
Cash Flow From Continuing Operating Activities
-15.69
+5.18%
-16.54
-220.97%
-5.15
+46.45%
-9.63
Net Income From Continuing Operations
-238.12
-1777.12%
-12.69
+4.32%
-13.26
-110.24%
-6.31
Depreciation Amortization Depletion
11.97
+110.91%
5.67
-13.17%
6.53
+19.02%
5.49
Depreciation
11.97
+110.91%
5.67
-13.17%
6.53
+19.02%
5.49
Depreciation And Amortization
11.97
+110.91%
5.67
-13.17%
6.53
+19.02%
5.49
Other Non Cash Items
-2.74
-119.30%
-1.25
—
—
Stock Based Compensation
36.72
0.00
-100.00%
6.12
+3594.37%
0.17
Provisionand Write Offof Assets
1.61
0.00
-100.00%
0.11
0.00
Asset Impairment Charge
186.93
0.00
0.00
—
Deferred Tax
-14.83
-494.15%
-2.50
-80.49%
-1.38
-175.02%
-0.50
Deferred Income Tax
-14.83
-494.15%
-2.50
-80.49%
-1.38
-175.02%
-0.50
Operating Gains Losses
5.36
+2985.36%
0.17
-19.39%
0.22
—
Unrealized Gain Loss On Investment Securities
-0.21
-4945.23%
0.00
0.00
0.00
Gain Loss On Sale Of PPE
0.19
+61.79%
0.12
-9.37%
0.13
0.00
Change In Working Capital
-2.36
+60.35%
-5.96
-70.61%
-3.49
+58.75%
-8.47
Change In Receivables
-7.49
+31.44%
-10.93
-224.63%
-3.37
+47.88%
-6.46
Changes In Account Receivables
-7.90
+27.00%
-10.82
-229.21%
-3.29
+53.08%
-7.00
Change In Prepaid Assets
-3.72
-553.85%
0.82
+174.52%
-1.10
-186.20%
-0.38
Change In Payables And Accrued Expense
8.95
+65.88%
5.40
+193.65%
1.84
-30.95%
2.66
Change In Accrued Expense
1.74
+357.79%
-0.67
-4316.32%
0.02
-95.58%
0.36
Change In Payable
7.22
+18.89%
6.07
+233.18%
1.82
-20.79%
2.30
Change In Account Payable
7.40
+22.80%
6.02
+110.06%
2.87
-30.42%
4.12
Change In Other Working Capital
0.51
+405.96%
-0.17
+45.93%
-0.31
+89.75%
-3.03
Change In Other Current Assets
0.42
+201.56%
-0.41
0.00
+100.00%
-1.18
Change In Other Current Liabilities
-1.03
-53.43%
-0.67
-21.03%
-0.55
-560.13%
-0.08
Investing Cash Flow
-0.92
+81.50%
-4.96
-328.48%
2.17
+226.29%
-1.72
Cash Flow From Continuing Investing Activities
-0.92
+81.50%
-4.96
-328.48%
2.17
+226.29%
-1.72
Net PPE Purchase And Sale
-0.17
+63.73%
-0.48
-401.10%
-0.10
+86.85%
-0.73
Purchase Of PPE
-0.24
+67.05%
-0.71
-644.36%
-0.10
+87.46%
-0.76
Sale Of PPE
0.06
-73.89%
0.23
0.00
-100.00%
0.04
Capital Expenditure
-1.23
+39.61%
-2.04
+43.11%
-3.59
+45.06%
-6.54
Net Investment Purchase And Sale
1.96
+165.47%
-3.00
0.00
0.00
Purchase Of Investment
0.00
+100.00%
-3.00
0.00
0.00
Sale Of Investment
1.96
0.00
0.00
—
Net Business Purchase And Sale
-0.36
-128.65%
1.27
-25.73%
1.71
0.00
Purchase Of Business
-0.36
-183.32%
-0.13
0.00
0.00
Gain Loss On Sale Of Business
1.91
0.00
0.00
—
Net Intangibles Purchase And Sale
0.02
-79.60%
0.09
-87.07%
0.71
+148.94%
-1.45
Purchase Of Intangibles
-1.00
+24.88%
-1.33
+61.97%
-3.50
+39.45%
-5.77
Net Other Investing Changes
-2.36
+16.76%
-2.84
-1763.76%
-0.15
-132.80%
0.46
Financing Cash Flow
13.61
-41.98%
23.46
+1619.23%
1.36
-86.05%
9.78
Cash Flow From Continuing Financing Activities
13.61
-41.98%
23.46
+1619.23%
1.36
-86.05%
9.78
Net Issuance Payments Of Debt
9.85
+35.57%
7.27
+3432.73%
-0.22
-144.50%
-0.09
Issuance Of Debt
23.32
+61.23%
14.46
+48.09%
9.77
-31.25%
14.21
Repayment Of Debt
-13.47
-87.13%
-7.20
+27.91%
-9.99
+30.15%
-14.30
Long Term Debt Issuance
23.32
+61.23%
14.46
+48.09%
9.77
-31.25%
14.21
Long Term Debt Payments
-13.47
-87.13%
-7.20
+27.91%
-9.99
+30.15%
-14.30
Net Long Term Debt Issuance
9.85
+35.57%
7.27
+3432.73%
-0.22
-144.50%
-0.09
Net Common Stock Issuance
0.00
-100.00%
20.26
+575.38%
3.00
0.00
Net Other Financing Charges
3.76
+192.46%
-4.07
-187.01%
-1.42
+33.58%
-2.13
Changes In Cash
-2.99
-252.99%
1.96
+220.81%
-1.62
-3.79%
-1.56
Effect Of Exchange Rate Changes
0.57
+6436.50%
0.01
+102.34%
-0.37
-42.81%
-0.26
Beginning Cash Position
9.56
+25.87%
7.59
-20.79%
9.59
-15.97%
11.41
End Cash Position
7.14
-25.32%
9.56
+25.87%
7.59
-20.79%
9.59
Free Cash Flow
-16.92
+8.97%
-18.59
-112.51%
-8.75
+45.89%
-16.16
Interest Paid Supplemental Data
0.79
+43.51%
0.55
+48.00%
0.37
-45.57%
0.69
Income Tax Paid Supplemental Data
0.08
-52.30%
0.16
+410.64%
0.03
+2729.09%
0.00
Common Stock Issuance
0.00
-100.00%
20.26
+575.38%
3.00
0.00
Earnings Losses From Equity Investments
0.33
+479.97%
0.06
-34.51%
0.09
0.00
Issuance Of Capital Stock
0.00
-100.00%
20.26
+575.38%
3.00
-75.02%
12.01
Net Preferred Stock Issuance
0.00
0.00
0.00
-100.00%
12.01
Preferred Stock Issuance
0.00
0.00
0.00
-100.00%
12.01
Sale Of Business
0.00
-100.00%
1.40
-18.22%
1.71
0.00
Sale Of Intangibles
1.02
-28.42%
1.42
-66.21%
4.21
-2.61%
4.32
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

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