NASDAQ : NIPG
NIP Group Inc. — Financial statements
Communication Services · Entertainment · Sweden
Last price 4.43 USD (Oct 30, 2026, 4:00 PM EDT) · Market cap 37.75M
Overview · Financial statements · Key statistics · Dividends · Company profile · Price history · Reports
Financial statements
NIP Group Inc. (NIPG) reported revenue of 126.53M USD (TTM). Five years of income statement, balance sheet, cash flow and ratios below.
Income statement
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Revenue | 126.53M | 126.53M | 85.27M | 83.67M | 65.84M | 31.80M |
| Cost of Revenue | 128.01M | 128.01M | 82.26M | 76.47M | 62.09M | 32.40M |
| Gross Profit | -1.48M | -1.48M | 3.01M | 7.20M | 3.74M | -593.12K |
| Selling, General & Admin | 57.33M | 57.33M | 19.90M | 21.85M | 11.82M | 7.86M |
| Operating Expenses | 57.33M | 57.33M | 19.90M | 21.85M | 11.82M | 7.86M |
| Operating Income | -58.81M | -58.81M | -16.89M | -14.65M | -8.08M | -8.45M |
| Interest Expense | -2.24M | -2.24M | -537.48K | -523.32K | -365.63K | -519.50K |
| Other Non Operating Income (Expenses) | -3.61M | -3.61M | 2.37M | 716.55K | 2.00M | 897.29K |
| EBT Excluding Unusual Items | -64.66M | -64.66M | -15.06M | -14.46M | -6.45M | -8.07M |
| Impairment of Goodwill | -122.52M | -122.52M | ||||
| Asset Writedown | -64.41M | -64.41M | ||||
| Pretax Income | -251.58M | -251.58M | -15.06M | -14.46M | -6.45M | -8.07M |
| Income Tax Expense | -13.47M | -13.47M | -2.37M | -1.20M | -139.45K | 65.89K |
| Earnings From Continuing Operations | -238.12M | -238.12M | -12.69M | -13.26M | -6.31M | -8.14M |
| Minority Interest in Earnings | 608.76K | 608.76K | -4.46K | -180.00 | 90.33K | 139.31K |
| Net Income | -237.51M | -237.51M | -12.69M | -13.26M | -6.22M | -8.00M |
| Preferred Dividends & Other Adjustments | 35.93M | 43.91M | 25.30M | 18.48M | ||
| Net Income to Common | -237.51M | -237.51M | -48.62M | -57.17M | -31.51M | -26.48M |
| Shares Outstanding (Basic) | 2.67M | 2.67M | 1.17M | 619.34K | 583.13K | 453.26K |
| Shares Outstanding (Diluted) | 2.67M | 2.67M | 1.17M | 619.34K | 583.13K | 453.26K |
| EPS (Basic) | -88.79 | -88.79 | -41.56 | -92.31 | -54.04 | -58.42 |
| EPS (Diluted) | -88.79 | -88.79 | -41.56 | -92.31 | -54.04 | -58.42 |
| Free Cash Flow | -15.92M | -15.92M | -17.26M | -5.25M | -10.39M | -1.78M |
| Free Cash Flow Per Share | -5.95 | -5.95 | -14.75 | -8.48 | -17.82 | -3.93 |
| Gross Margin | -1.17% | -1.17% | 3.53% | 8.60% | 5.68% | -1.86% |
| Operating Margin | -46.48% | -46.48% | -19.81% | -17.51% | -12.27% | -26.57% |
| Profit Margin | -187.72% | -187.72% | -57.02% | -68.33% | -47.87% | -83.26% |
| Free Cash Flow Margin | -12.58% | -12.58% | -20.24% | -6.28% | -15.78% | -5.60% |
| EBITDA | -47.96M | -47.96M | -11.84M | -8.57M | -2.81M | -4.97M |
| EBITDA Margin | -37.91% | -37.91% | -13.89% | -10.24% | -4.27% | -15.64% |
| D&A For EBITDA | 10.85M | 10.85M | 5.05M | 6.08M | 5.27M | 3.48M |
| EBIT | -58.81M | -58.81M | -16.89M | -14.65M | -8.08M | -8.45M |
| EBIT Margin | -46.48% | -46.48% | -19.81% | -17.51% | -12.27% | -26.57% |
| Revenue as Reported | 126.53M | 126.53M | 85.27M | 83.67M | 65.84M | 31.80M |
Balance sheet
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Cash & Equivalents | 7.14M | 7.14M | 9.56M | 7.59M | 9.59M | 11.41M |
| Short-Term Investments | 7.80M | 7.80M | 3.19M | 531.16K | 406.96K | 813.09K |
| Cash & Short-Term Investments | 14.93M | 14.93M | 12.75M | 8.13M | 9.99M | 12.22M |
| Accounts Receivable | 36.58M | 36.58M | 28.83M | 19.23M | 15.55M | 12.62M |
| Other Receivables | 466.91K | 5.63M | 2.72M | |||
| Receivables | 36.61M | 36.61M | 29.28M | 19.73M | 21.21M | 15.55M |
| Inventory | 170.83K | 170.83K | 135.59K | 165.51K | 52.88K | 44.97K |
| Prepaid Expenses | 22.07K | 22.07K | 35.25K | 361.71K | 746.07K | |
| Other Current Assets | 25.79M | 25.79M | 2.22M | 969.10K | 839.02K | 1.17M |
| Total Current Assets | 77.53M | 77.53M | 44.42M | 29.35M | 32.84M | 28.99M |
| Property, Plant & Equipment | 22.13M | 22.13M | 5.01M | 5.04M | 4.70M | 3.56M |
| Goodwill | 30.36M | 30.36M | 131.91M | 141.40M | 29.83M | 32.28M |
| Other Intangible Assets | 66.97M | 66.97M | 124.88M | 129.98M | 61.11M | 70.41M |
| Long-Term Deferred Tax Assets | 1.53M | 1.53M | 2.09M | 550.79K | 5.00K | 536.86K |
| Long-Term Deferred Charges | 1.61M | 1.61M | 3.10M | 7.40M | 4.61M | 5.01M |
| Other Long-Term Assets | 2.25M | 2.25M | 1.16M | 115.50K | 840.48K | |
| Total Assets | 202.38M | 202.38M | 312.57M | 313.84M | 133.94M | 140.79M |
| Accounts Payable | 32.42M | 32.42M | 19.07M | 12.73M | 9.53M | 9.14M |
| Accrued Expenses | 2.61M | 2.61M | 2.63M | 4.35M | 2.56M | 2.45M |
| Short-Term Debt | 42.46M | 42.46M | 13.69M | 5.41M | 9.91M | 10.99M |
| Current Portion of Long-Term Debt | 3.59M | 3.59M | 274.00K | 281.69K | ||
| Current Portion of Leases | 571.94K | 571.94K | 768.96K | 644.86K | 366.39K | |
| Current Income Taxes Payable | 1.71M | 1.71M | 1.17M | 1.10M | 936.40K | 770.98K |
| Current Unearned Revenue | 1.61M | 1.61M | 1.04M | 1.11M | 892.58K | 4.16M |
| Other Current Liabilities | 3.65M | 3.65M | 1.69M | 3.15M | 4.32M | 5.85M |
| Total Current Liabilities | 88.62M | 88.62M | 40.33M | 28.78M | 28.52M | 33.36M |
| Long-Term Debt | 1.05M | 1.05M | 3.38M | 3.71M | ||
| Long-Term Leases | 3.38M | 3.38M | 1.09M | 1.48M | 1.57M | |
| Long-Term Unearned Revenue | 626.91K | 1.42M | ||||
| Long-Term Deferred Tax Liabilities | 11.19M | 11.19M | 23.66M | 24.66M | 10.85M | 12.80M |
| Other Long-Term Liabilities | 2.93M | 2.93M | 1.68M | 2.47M | 2.92M | 4.65M |
| Total Liabilities | 107.16M | 107.16M | 70.14M | 61.10M | 44.48M | 52.23M |
| Common Stock | 28.05K | 28.05K | 11.34K | 3.72K | 3.28K | 2.75K |
| Additional Paid-In Capital | 429.91M | 429.91M | 373.89M | 16.77M | ||
| Retained Earnings | -366.33M | -366.33M | -128.85M | -80.23M | -29.18M | -14.60M |
| Comprehensive Income & Other | 24.70M | 24.70M | -10.53M | 5.42M | 168.84K | -6.46K |
| Total Common Equity | 88.31M | 88.31M | 234.53M | -74.80M | -29.01M | 2.16M |
| Minority Interest | 6.91M | 6.91M | 7.90M | 5.00M | 5.00M | 6.35M |
| Shareholders' Equity | 95.22M | 95.22M | 242.42M | 252.74M | 89.46M | 88.56M |
| Total Liabilities & Equity | 202.38M | 202.38M | 312.57M | 313.84M | 133.94M | 140.79M |
| Total Debt | 51.05M | 51.05M | 19.21M | 11.53M | 11.85M | 10.99M |
| Net Cash (Debt) | -36.11M | -36.11M | -6.46M | -3.40M | -1.85M | 1.23M |
| Net Cash Per Share | -13.50 | -13.50 | -5.52 | -5.49 | -3.18 | 2.71 |
| Filing Date Shares Outstanding | 7.48M | 7.48M | 1.89M | 561.25K | 530.75K | 472.24K |
| Total Common Shares Outstanding | 4.67M | 4.67M | 1.89M | 561.25K | 530.75K | 472.24K |
| Working Capital | -11.08M | -11.08M | 4.08M | 575.57K | 4.33M | -4.36M |
| Book Value Per Share | 18.89 | 18.89 | 124.09 | -133.28 | -54.65 | 4.58 |
| Tangible Book Value | -9.03M | -9.03M | -22.26M | -346.18M | -119.95M | -100.53M |
| Tangible Book Value Per Share | -1.93 | -1.93 | -11.78 | -616.81 | -225.99 | -212.88 |
| Machinery | 21.51M | 21.51M | 1.25M | 1.19M | 1.04M | 1.01M |
| Leasehold Improvements | 4.13M | 4.13M | 3.98M | 3.62M | 3.14M | 3.37M |
Cash flow statement
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Net Income | -237.51M | -237.51M | -12.69M | -13.26M | -6.22M | -8.00M |
| Depreciation & Amortization | 11.97M | 11.97M | 5.67M | 6.53M | 5.49M | 3.48M |
| Loss (Gain) From Sale of Assets | 2.10M | 2.10M | 117.42K | 129.56K | ||
| Asset Writedown & Restructuring Costs | 186.93M | 186.93M | ||||
| Loss (Gain) From Sale of Investments | -212.85K | -212.85K | 4.39K | |||
| Loss (Gain) on Equity Investments | 326.43K | 326.43K | 56.28K | 85.94K | ||
| Stock-Based Compensation | 36.72M | 36.72M | 6.12M | 165.72K | 455.75K | |
| Provision & Write-off of Bad Debts | 1.61M | 1.61M | 109.44K | 45.31K | ||
| Other Operating Activities | -15.25M | -15.25M | -3.74M | -1.38M | -593.14K | -78.88K |
| Change in Accounts Receivable | -7.90M | -7.90M | -10.82M | -3.29M | -7.00M | -7.43M |
| Change in Inventory | -2.58M | -2.58M | 76.97K | 14.60K | 343.79K | -339.68K |
| Change in Accounts Payable | 7.40M | 7.40M | 6.02M | 2.87M | 4.12M | 2.88M |
| Change in Unearned Revenue | 512.86K | 512.86K | -167.62K | -310.00K | -3.03M | 3.41M |
| Change in Other Net Operating Assets | 203.90K | 203.90K | -1.08M | -2.78M | -2.91M | 4.36M |
| Operating Cash Flow | -15.69M | -15.69M | -16.54M | -5.15M | -9.63M | -1.22M |
| Capital Expenditures | -235.25K | -235.25K | -714.01K | -95.92K | -764.99K | -561.11K |
| Sale of Property, Plant & Equipment | 60.91K | 60.91K | 233.34K | 35.68K | 9.29K | |
| Cash Acquisitions | 1.27M | 1.71M | 160.95K | |||
| Divestitures | -363.37K | -363.37K | ||||
| Sale (Purchase) of Intangibles | 18.76K | 18.76K | 91.95K | 711.38K | -1.45M | 7.85M |
| Investment in Securities | -2.36M | -2.36M | -3.00M | |||
| Other Investing Activities | 1.93M | 1.93M | -2.84M | -201.73K | -149.00 | -483.68K |
| Investing Cash Flow | -917.57K | -917.57K | -4.96M | 2.17M | -1.72M | 6.98M |
| Short-Term Debt Issued | 282.51K | 7.55M | 3.41M | |||
| Long-Term Debt Issued | 23.32M | 23.32M | 14.46M | 9.49M | 6.66M | 8.55M |
| Total Debt Issued | 23.32M | 23.32M | 14.46M | 9.77M | 14.21M | 11.96M |
| Short-Term Debt Repaid | -3.59M | -11.70M | -775.10K | |||
| Long-Term Debt Repaid | -13.47M | -13.47M | -7.20M | -6.40M | -2.60M | -13.91M |
| Total Debt Repaid | -13.47M | -13.47M | -7.20M | -9.99M | -14.30M | -14.69M |
| Net Debt Issued (Repaid) | 9.85M | 9.85M | 7.27M | -218.01K | -89.17K | -2.72M |
| Issuance of Common Stock | 1.39M | 1.39M | 20.26M | 2.16K | ||
| Repurchase of Common Stock | -1.49M | |||||
| Other Financing Activities | 2.37M | 2.37M | -4.07M | 1.58M | -1.54M | 1.74M |
| Financing Cash Flow | 13.61M | 13.61M | 23.46M | 1.36M | 9.78M | 573.00K |
| Foreign Exchange Rate Adjustments | 571.49K | 571.49K | 8.74K | -374.03K | -261.90K | 22.43K |
| Net Cash Flow | -2.42M | -2.42M | 1.96M | -1.99M | -1.82M | 6.36M |
| Free Cash Flow | -15.92M | -15.92M | -17.26M | -5.25M | -10.39M | -1.78M |
| Free Cash Flow Margin | -12.58% | -12.58% | -20.24% | -6.28% | -15.78% | -5.60% |
| Free Cash Flow Per Share | -5.95 | -5.95 | -14.75 | -8.48 | -17.82 | -3.93 |
| Levered Free Cash Flow | -4.22M | -4.22M | -13.12M | 9.61M | -12.04M | 6.02M |
| Unlevered Free Cash Flow | -2.82M | -2.82M | -12.78M | 9.93M | -11.81M | 6.35M |
| Cash Interest Paid | 793.11K | 793.11K | 552.67K | 373.42K | 686.09K | 49.59K |
| Cash Income Tax Paid | 77.46K | 77.46K | 162.38K | 31.80K | 1.12K | |
| Change in Working Capital | -2.36M | -2.36M | -5.96M | -3.49M | -8.47M | 2.88M |
Ratios
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Market Capitalization | 38.26M | 117.31M | 370.61M | |||
| Enterprise Value | 74.37M | 134.71M | 741.09M | |||
| Last Close Price | 4.43 | 29.90 | 197.70 | |||
| PS Ratio | 0.30 | 0.93 | 4.35 | |||
| PB Ratio | 0.23 | 1.23 | 1.53 | |||
| EV/Sales Ratio | 0.58 | 1.06 | 8.69 | |||
| Debt / Equity Ratio | 0.54 | 0.54 | 0.08 | 0.05 | 0.13 | 0.12 |
| Net Debt / Equity Ratio | 0.38 | 0.38 | 0.03 | 0.01 | 0.02 | -0.01 |
| Net Debt / EBITDA Ratio | -0.75 | -0.75 | -0.55 | -0.40 | -0.66 | 0.25 |
| Net Debt / FCF Ratio | -2.27 | -2.27 | -0.37 | -0.65 | -0.18 | 0.69 |
| Asset Turnover | 0.49 | 0.49 | 0.27 | 0.37 | 0.48 | 0.39 |
| Inventory Turnover | 835.54 | 835.54 | 546.38 | 700.32 | 1,269.24 | 958.78 |
| Quick Ratio | 0.58 | 0.58 | 1.03 | 0.97 | 1.09 | 0.83 |
| Current Ratio | 0.88 | 0.88 | 1.10 | 1.02 | 1.15 | 0.87 |
| Return on Equity (ROE) | -141.05% | -141.05% | -5.12% | -7.75% | -7.08% | -15.89% |
| Return on Assets (ROA) | -14.28% | -14.28% | -3.37% | -4.09% | -3.68% | -6.55% |
| Return on Capital Employed (ROCE) | -51.70% | -51.70% | -6.20% | -5.10% | -7.70% | -7.90% |
| Earnings Yield | -1,977.51% | -202.47% | -3.42% | |||
| FCF Yield | -42.18% | -13.57% | -4.66% | |||
| Buyback Yield / Dilution | -128.63% | -128.63% | -88.91% | -6.21% | -28.65% | -68.67% |