XNASNIPG
Market cap532mUSD
Jan 07, Last price
7.18USD
1D
-2.71%
1Q
0.14%
IPO
-56.48%
Name
NIP Group Inc
Chart & Performance
P/E
—
P/S
6.36
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
84m
+27.09%
Net income
-13m
L+113.30%
CFO
-5m
L-46.45%
Profile
NIP Group Inc., through its subsidiaries, operates as an esports company primarily in the People's Republic of China, Sweden, and internationally. It operates Ninjas in Pyjamas, a PC/console esports brand; eStar Gaming, a mobile esports brand. The company also operates a portfolio of esports teams competing at various level in video game titles; and engages in talent management, event production, creative studios, and advertising businesses. In addition, it offers esports education related services to educational institutions; and licenses companies to use the image, including AI and virtual image of its athletes for promotion. NIP Group Inc. was incorporated in 2021 and is based in Stockholm, Sweden.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | ||||
Revenues | 83,668 27.09% | 65,835 107.01% | ||
Cost of revenue | 98,320 | 77,124 | ||
Unusual Expense (Income) | ||||
NOPBT | (14,652) | (11,289) | ||
NOPBT Margin | ||||
Operating Taxes | (1,201) | (139) | ||
Tax Rate | ||||
NOPAT | (13,451) | (11,149) | ||
Net income | (13,258) 113.30% | (6,216) -22.30% | ||
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | 3,000 | 10,522 | ||
BB yield | ||||
| Debt | ||||
Debt current | 6,251 | 11,936 | ||
Long-term debt | 7,309 | 2,202 | ||
Deferred revenue | 1,575 | |||
Other long-term liabilities | 2,474 | 2,916 | ||
Net debt | 5,965 | 4,546 | ||
| Cash flow | ||||
Cash from operating activities | (5,154) | (9,626) | ||
CAPEX | (96) | (6,539) | ||
Cash from investing activities | 2,171 | (2,313) | ||
Cash from financing activities | 1,364 | 10,379 | ||
FCF | (7,450) | (18,962) | ||
| Balance | ||||
Cash | 7,595 | 9,588 | ||
Long term investments | 3 | |||
Excess cash | 3,411 | 6,299 | ||
Stockholders' equity | 252,743 | 89,460 | ||
Invested Capital | 263,241 | 99,278 | ||
ROIC | ||||
ROCE | ||||
| EV | ||||
Common stock shares outstanding | 56,056 | 56,056 | ||
Price | ||||
Market cap | ||||
EV | ||||
EBITDA | (8,118) | (5,799) | ||
EV/EBITDA | ||||
Interest | 523 | 460 | ||
Interest/NOPBT | ||||