Communication Services · Entertainment
Price
$0.28
Market Cap
$7.9M
Employees
253
Beta
1.63
Avg Volume
105,901
CEO
Kwan Yau
Business Description
NIP Group Inc. operates as a comprehensive esports organization, with significant operations in the People's Republic of China, Sweden, and other global markets. The company manages prominent esports brands, including Ninjas in Pyjamas, which is recognized for its PC and console gaming focus, and eStar Gaming, specializing in mobile esports. Beyond brand ownership, NIP Group cultivates and manages numerous competitive esports teams that participate across a wide array of video game titles and competitive levels. Its service portfolio is extensive, covering talent management, large-scale event production, content creation through dedicated creative studios, and advertising services. Furthermore, NIP Group Inc. contributes to the educational aspect of esports by offering related services to various academic institutions. It also engages in commercial licensing, allowing companies to utilize the likenesses of its athletes – including advanced AI and virtual representations – for promotional purposes. Established in 2021, NIP Group Inc. is headquartered in Stockholm, Sweden.
Business History
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
API Direct from provider
CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
CALCStock Price / EPS (Diluted)
-0.05
Stock Price: $0.28
EPS (Diluted): -5.92
EPS (Diluted): -5.92
P/B Ratio (Price vs net asset value)
APIStock Price / Book Value Per Share
0.45
Stock Price: $0.28
Total Equity: $88.31M
Shares: 40,124,410
Total Equity: $88.31M
Shares: 40,124,410
EV/EBITDA (Total value vs operating profit)
APIEnterprise Value / EBITDA
-0.36
Market Cap: $7.90M
Total Debt: $49.15M
Cash: $7.14M
EBITDA: -$237.38M
Total Debt: $49.15M
Cash: $7.14M
EBITDA: -$237.38M
Enterprise Value (Takeover price (cap + debt - cash))
APIMarket Cap + Total Debt - Cash
$86.0M
Market Cap: $7.90M
Total Debt: $49.15M
Cash: $7.14M
Total Debt: $49.15M
Cash: $7.14M
P/S Ratio (Price per dollar of revenue)
APIStock Price / Revenue Per Share
0.32
Stock Price: $0.28
Revenue: $126.53M
Shares: 40,124,410
Revenue: $126.53M
Shares: 40,124,410
EV/Sales (Total value vs revenue — works when P/E can't)
API0.68
Gross Margin (Revenue left after direct costs)
APIGross Profit / Revenue
-1.2%
Gross Profit: -$1.48M
Revenue: $126.53M
Revenue: $126.53M
Operating Margin (Revenue left after all operations)
APIOperating Income / Revenue
-46.5%
Operating Income: -$58.81M
Revenue: $126.53M
Revenue: $126.53M
Net Margin (Revenue left as actual profit)
APINet Income / Revenue
-187.7%
Net Income: -$237.48M
Revenue: $126.53M
Revenue: $126.53M
ROE (Profit from shareholder equity)
CALCNet Income / Total Equity
-268.9%
Net Income: -$237.48M
Total Equity: $88.31M
Total Equity: $88.31M
ROIC (Profit from all invested capital)
CALCNOPAT / Invested Capital
-42.7%
Operating Income: -$58.81M
Tax Rate: 5.4%
Equity: $88.31M
Total Debt: $49.15M
Cash: $7.14M
Tax Rate: 5.4%
Equity: $88.31M
Total Debt: $49.15M
Cash: $7.14M
Current Ratio (Can it pay short-term bills)
APICurrent Assets / Current Liabilities
0.87
Current Assets: $77.53M
Current Liabilities: $88.62M
Current Liabilities: $88.62M
Debt/Equity (Leverage — debt vs equity)
CALCTotal Debt / Total Equity
0.56
Short-Term Debt: $45.96M
Long-Term Debt: $3.19M
Total Debt: $49.15M
Total Equity: $88.31M
Long-Term Debt: $3.19M
Total Debt: $49.15M
Total Equity: $88.31M
Rev/Share (Top-line per share)
CALCRevenue / Shares Outstanding
$3.15
Revenue: $126.53M
Shares: 40,124,410
Shares: 40,124,410
Book Value/Share (Net assets per share)
CALC(Total Assets - Total Liabilities) / Shares
$2.20
Total Equity: $88.31M
Shares: 40,124,410
Shares: 40,124,410
FCF/Share (Real cash generated per share)
CALC(Operating Cash Flow + CapEx) / Shares
$-0.42
Operating CF: -$15.69M
CapEx: -$1.23M
Shares: 40,124,410
CapEx: -$1.23M
Shares: 40,124,410
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
APILast Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $0.28
Stock Price: $0.28
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
—
Dividends Paid: N/A
Net Income: -$237.48M
Net Income: -$237.48M
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares NIPG against LLM-researched typical ranges for its
industry. One research call per industry, cached indefinitely — every stock in the same industry
reuses the same baseline.
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
0
Company Classification
— What type of company is this?
1
Industry Landscape
— Where is the industry headed?
2
Company Momentum
— Where is this company trending?
3
Forward Projection
— 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a
DCF Valuation
— Present value of future cash flows
4b
Earnings Power Value
— Floor value — worth with zero growth
4c
Anchored PE
— Industry PE adjusted for growth differential
4d
Reverse DCF
— What growth is the market pricing in?
4e
Revenue-Based DCF
— For growth/narrative companies (skip if mature earner)
4f
Anchored P/S
— Price-to-Sales peer comparison (skip if mature earner)
4g
Scenario Analysis
— Bull / Base / Bear (skip if mature earner)
4h
Dividend Discount Model
— For dividend/income stocks only
4i
Book Value Analysis
— For deep value / turnaround stocks only
4j
Insider Activity
— Are insiders buying or selling?
4f
Cash Flow Quality
— How trustworthy is the FCF?
4g
Debt Maturity Risk
— Can it handle its debt?
4h
Macro Environment
— Rates, market valuation, volatility
4i
Sector Intelligence
— How does this company compare within its sector?
4j
Revenue Confidence
— How reliable is the growth projection?
4k
Sensitivity Analysis
— How fragile is the fair value estimate?
4l
Sector Demand Cycle
— Is the sector in a boom, steady state, or contraction?
5
AI Investigation
— Adaptive research engine (Claude)
5b
Thesis Evaluation
— What does the market believe? (narrative/platform stocks only)
6
Valuation Synthesis
— Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: Jun 26, 2026 11:35pm (9h ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $31.8M | $65.8M | $83.7M | $85.3M | $126.5M |
| Cost of Revenue | $32.4M | $62.1M | $76.5M | $82.3M | $128.0M |
| Gross Profit | $-593,120 | $3.7M | $7.2M | $3.0M | -$1.5M |
| Operating Expenses | $7.9M | $11.8M | $21.9M | $19.9M | $57.3M |
| Operating Income | -$8.5M | -$8.1M | -$14.7M | -$16.9M | -$58.8M |
| Net Income | -$8.0M | -$6.2M | -$13.3M | -$12.7M | -$237.5M |
| EBITDA | -$4.1M | -$2.6M | -$7.4M | -$8.8M | -$237.4M |
| EPS | $-0.28 | $-0.22 | $-2.04 | $-1.30 | $-5.92 |
| EPS (Diluted) | — | — | — | — | — |
Balance Sheet (Annual)
Last updated: Jun 26, 2026 11:35pm (9h ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $11.4M | $9.6M | $7.6M | $9.6M | $7.1M |
| Total Current Assets | $29.0M | $32.8M | $29.4M | $44.4M | $77.5M |
| Total Assets | $140.8M | $133.9M | $313.8M | $312.6M | $202.4M |
| Current Liabilities | $33.4M | $28.5M | $28.8M | $40.3M | $88.6M |
| Long-Term Debt | $1.4M | $626,906 | $3.7M | $3.4M | $3.2M |
| Total Liabilities | $52.2M | $44.5M | $61.1M | $73.1M | $109.5M |
| Total Equity | $82.2M | $84.5M | $247.7M | $234.5M | $88.3M |
| Retained Earnings | -$14.7M | -$29.3M | -$80.3M | -$128.9M | -$366.5M |
Cash Flow (Annual)
Last updated: Jun 26, 2026 11:35pm (9h ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $331,541 | -$9.6M | -$5.2M | -$16.5M | -$15.7M |
| Capital Expenditure | -$9.6M | -$6.5M | -$3.6M | -$2.0M | -$1.2M |
| Free Cash Flow | -$9.3M | -$16.2M | -$8.7M | -$18.6M | -$16.9M |
| Acquisitions (net) | $355,411 | $-558,765 | $1.7M | $1.3M | $-363,367 |
| Debt Repayment | — | — | — | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | $0 | -$1.5M | $0 | $0 | $0 |
| Net Change in Cash | $6.4M | -$1.8M | -$2.0M | $2.0M | -$2.4M |
Analyst Estimates (Annual)
Last updated: Jun 26, 2026 11:35pm (9h ago)| Metric | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
| Revenue |
$92.0M $90.1M – $93.9M
|
$116.0M $116.0M – $116.0M
|
$299.0M $299.0M – $299.0M
|
$158.0M $158.0M – $158.0M
|
| EBITDA |
-$25.0M -$25.5M – -$24.5M
|
-$31.5M -$31.5M – -$31.5M
|
-$81.3M -$81.3M – -$81.3M
|
-$43.0M -$43.0M – -$43.0M
|
| Net Income | $0 |
-$12.0M -$12.0M – -$12.0M
|
-$6.8M -$6.8M – -$6.8M
|
-$2.0M -$2.0M – -$2.0M
|
| EPS | — | — | — | — |
Growth Trends (YoY %)
Last updated: Jun 26, 2026 11:35pm (9h ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | +107.0% | +27.1% | +1.9% | +48.4% |
| Gross Profit Growth | +731.0% | +92.4% | -58.2% | -149.2% |
| Operating Income Growth | +4.4% | -81.3% | -15.3% | -248.2% |
| Net Income Growth | +22.3% | -113.3% | +4.3% | -1,771.4% |
| EBITDA Growth | +36.5% | -185.7% | -19.5% | -2,584.1% |
Narrative Economics
The story the market is telling about this stock — the intangible X-factor
(founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond
what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for NIPG — it's generated by the pipeline (
market-narrative step).
No community reviews yet for NIPG.
Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes
personal — only you see this
Sign in to save personal notes and rate your interest in this stock.
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.352 · d1100787 · 2026-06-26 11:39:30