Annual Income Statements for FingerMotion
This table shows FingerMotion's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for FingerMotion
This table shows FingerMotion's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
Q1 2027 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-1.94 |
-0.41 |
-1.66 |
-1.69 |
-1.66 |
-0.11 |
-2.01 |
-1.54 |
-1.67 |
-1.78 |
-2.00 |
| Consolidated Net Income / (Loss) |
|
-1.95 |
-0.47 |
-1.66 |
-1.69 |
-1.66 |
-0.10 |
-2.02 |
-1.55 |
-1.68 |
-1.79 |
-2.01 |
| Net Income / (Loss) Continuing Operations |
|
-1.95 |
-0.47 |
-1.66 |
-1.69 |
-1.66 |
-0.10 |
-2.02 |
-1.55 |
-1.68 |
-1.79 |
-2.01 |
| Total Pre-Tax Income |
|
-1.95 |
-0.47 |
-1.66 |
-1.69 |
-1.66 |
-0.98 |
-2.02 |
-1.55 |
-1.68 |
-1.79 |
-2.01 |
| Total Revenue |
|
6.14 |
8.20 |
8.37 |
8.47 |
8.53 |
10 |
8.46 |
8.63 |
5.80 |
1.23 |
0.65 |
| Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
6.14 |
8.20 |
8.37 |
8.47 |
8.53 |
10 |
8.46 |
8.63 |
5.80 |
1.23 |
0.65 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
-0.00 |
0.00 |
0.01 |
-0.00 |
0.00 |
0.00 |
-0.01 |
-0.00 |
-0.00 |
-0.00 |
| Other Non-Interest Income |
|
6.14 |
8.20 |
8.37 |
8.46 |
8.53 |
10 |
8.46 |
8.65 |
5.80 |
1.23 |
0.65 |
| Total Non-Interest Expense |
|
8.10 |
8.68 |
10 |
10 |
10 |
11 |
10 |
10 |
7.50 |
2.99 |
2.58 |
| Salaries and Employee Benefits |
|
0.11 |
-0.37 |
0.22 |
0.18 |
0.18 |
0.18 |
0.13 |
0.11 |
0.21 |
0.09 |
0.08 |
| Marketing Expense |
|
0.22 |
0.22 |
0.24 |
0.25 |
0.29 |
0.13 |
0.18 |
0.10 |
0.12 |
0.10 |
0.10 |
| Other Operating Expenses |
|
7.76 |
8.81 |
9.57 |
9.71 |
9.67 |
10 |
9.82 |
10.00 |
6.70 |
1.98 |
1.68 |
| Depreciation Expense |
|
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.12 |
0.01 |
0.01 |
0.13 |
0.20 |
0.20 |
| Impairment Charge |
|
- |
- |
0.00 |
0.00 |
0.00 |
0.44 |
0.31 |
-0.07 |
0.34 |
0.63 |
0.52 |
| Nonoperating Income / (Expense), net |
|
0.01 |
0.01 |
0.02 |
-0.01 |
-0.05 |
-0.02 |
-0.04 |
-0.05 |
0.02 |
-0.02 |
-0.07 |
| Income Tax Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
-0.88 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.00 |
-0.05 |
0.00 |
-0.00 |
-0.00 |
0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
| Basic Earnings per Share |
|
($0.04) |
($0.01) |
($0.03) |
($0.03) |
($0.03) |
- |
($0.04) |
($0.03) |
($0.03) |
($0.02) |
($0.03) |
| Weighted Average Basic Shares Outstanding |
|
52.53M |
52.17M |
52.66M |
52.71M |
53.33M |
55.61M |
57.29M |
59.41M |
60.45M |
59.60M |
61.28M |
| Diluted Earnings per Share |
|
($0.04) |
($0.01) |
($0.03) |
($0.03) |
($0.03) |
- |
($0.04) |
($0.03) |
($0.03) |
($0.02) |
($0.03) |
| Weighted Average Diluted Shares Outstanding |
|
52.53M |
52.17M |
52.66M |
52.71M |
53.33M |
55.61M |
57.29M |
59.41M |
60.45M |
59.60M |
61.28M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
52.55M |
52.71M |
52.71M |
53.81M |
57.14M |
57.58M |
59.41M |
60.91M |
61.28M |
61.28M |
61.31M |
Annual Cash Flow Statements for FingerMotion
This table details how cash moves in and out of FingerMotion's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Net Change in Cash & Equivalents |
|
- |
- |
- |
- |
-1.23 |
0.75 |
-0.39 |
8.78 |
-0.10 |
-0.39 |
-1.06 |
| Net Cash From Operating Activities |
|
- |
- |
- |
- |
-2.56 |
-4.27 |
-5.85 |
-8.61 |
-7.33 |
-8.18 |
-3.91 |
| Net Cash From Continuing Operating Activities |
|
- |
- |
- |
- |
-2.56 |
1.88 |
-5.85 |
-8.61 |
0.30 |
-8.18 |
-3.91 |
| Net Income / (Loss) Continuing Operations |
|
- |
- |
- |
- |
-3.00 |
0.00 |
-4.94 |
-7.54 |
3.81 |
-5.11 |
-7.04 |
| Consolidated Net Income / (Loss) |
|
- |
- |
- |
- |
-3.00 |
- |
-4.94 |
-7.54 |
3.81 |
-5.11 |
-7.04 |
| Provision For Loan Losses |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.44 |
1.21 |
| Depreciation Expense |
|
- |
- |
- |
- |
0.01 |
0.03 |
0.06 |
0.06 |
0.07 |
0.05 |
0.35 |
| Non-Cash Adjustments to Reconcile Net Income |
|
- |
- |
- |
- |
0.88 |
0.63 |
0.78 |
2.47 |
0.26 |
-5.95 |
0.53 |
| Changes in Operating Assets and Liabilities, net |
|
- |
- |
- |
- |
-0.44 |
1.22 |
-1.74 |
-3.61 |
-3.85 |
2.39 |
1.05 |
| Net Cash From Investing Activities |
|
- |
- |
- |
- |
-0.02 |
-0.24 |
-0.03 |
-0.07 |
-0.00 |
-0.00 |
-0.02 |
| Net Cash From Continuing Investing Activities |
|
- |
- |
- |
- |
-0.02 |
-0.24 |
-0.03 |
-0.07 |
-0.00 |
-0.00 |
-0.02 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
-0.02 |
-0.02 |
-0.01 |
-0.07 |
-0.00 |
-0.00 |
-0.02 |
| Net Cash From Financing Activities |
|
- |
- |
- |
- |
1.30 |
5.17 |
5.41 |
17 |
-0.30 |
7.78 |
2.86 |
| Net Cash From Continuing Financing Activities |
|
- |
- |
- |
- |
-0.36 |
5.17 |
5.41 |
17 |
-0.30 |
7.78 |
2.86 |
| Issuance of Debt |
|
- |
- |
- |
- |
1.00 |
1.65 |
0.30 |
5.53 |
0.00 |
1.60 |
0.19 |
| Issuance of Common Equity |
|
- |
- |
- |
- |
- |
5.89 |
5.11 |
12 |
0.84 |
6.64 |
3.42 |
| Repayment of Debt |
|
- |
- |
- |
- |
-0.53 |
-2.35 |
0.00 |
-0.27 |
-1.14 |
-0.46 |
-0.75 |
| Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
0.04 |
0.08 |
0.07 |
0.12 |
-0.10 |
0.02 |
0.00 |
| Cash Interest Paid |
|
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.16 |
0.15 |
| Cash Income Taxes Paid |
|
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
Quarterly Cash Flow Statements for FingerMotion
This table details how cash moves in and out of FingerMotion's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
Q1 2027 |
| Net Change in Cash & Equivalents |
|
-2.11 |
-0.42 |
-0.45 |
-0.25 |
-0.65 |
0.96 |
1.74 |
-2.64 |
-0.20 |
0.04 |
0.92 |
| Net Cash From Operating Activities |
|
-2.08 |
-1.25 |
-1.41 |
-1.49 |
-1.68 |
-3.59 |
-1.20 |
-1.88 |
-0.55 |
-0.27 |
-2.35 |
| Net Cash From Continuing Operating Activities |
|
-2.08 |
-1.25 |
-1.41 |
-1.49 |
-1.68 |
-3.59 |
-1.20 |
-1.88 |
-0.55 |
-0.27 |
-2.35 |
| Net Income / (Loss) Continuing Operations |
|
-1.95 |
-0.47 |
-1.66 |
-1.69 |
-1.66 |
-0.10 |
-2.02 |
-1.55 |
-1.68 |
-1.79 |
-2.01 |
| Consolidated Net Income / (Loss) |
|
-1.95 |
-0.47 |
-1.66 |
-1.69 |
-1.66 |
-0.10 |
-2.02 |
-1.55 |
-1.68 |
-1.79 |
-2.01 |
| Provision For Loan Losses |
|
- |
- |
0.00 |
- |
- |
0.44 |
0.31 |
-0.07 |
0.34 |
0.63 |
0.52 |
| Depreciation Expense |
|
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.13 |
0.20 |
0.20 |
| Amortization Expense |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
0.04 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.30 |
-0.20 |
0.39 |
0.35 |
0.25 |
-6.93 |
0.13 |
0.11 |
0.21 |
0.09 |
0.08 |
| Changes in Operating Assets and Liabilities, net |
|
-0.45 |
-0.60 |
-0.16 |
-0.16 |
-0.28 |
2.99 |
0.37 |
-0.38 |
0.45 |
0.60 |
-1.18 |
| Net Cash From Investing Activities |
|
-0.00 |
0.00 |
0.00 |
-0.00 |
0.00 |
-0.00 |
-0.00 |
- |
-0.02 |
-0.00 |
0.00 |
| Net Cash From Continuing Investing Activities |
|
-0.00 |
0.00 |
0.00 |
-0.00 |
0.00 |
-0.00 |
-0.00 |
- |
-0.02 |
-0.00 |
0.00 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.00 |
0.00 |
0.00 |
-0.00 |
0.00 |
-0.00 |
-0.00 |
- |
-0.02 |
-0.00 |
0.00 |
| Net Cash From Financing Activities |
|
- |
- |
0.78 |
1.85 |
0.61 |
4.54 |
2.96 |
-0.75 |
0.37 |
0.29 |
3.28 |
| Net Cash From Continuing Financing Activities |
|
- |
- |
0.78 |
1.85 |
0.61 |
4.54 |
2.96 |
-0.75 |
0.37 |
0.29 |
3.28 |
| Issuance of Debt |
|
- |
- |
- |
- |
0.57 |
- |
0.00 |
- |
- |
0.19 |
3.28 |
| Issuance of Common Equity |
|
- |
- |
0.00 |
- |
1.64 |
5.00 |
2.96 |
- |
0.37 |
0.10 |
0.00 |
| Effect of Exchange Rate Changes |
|
-0.03 |
0.83 |
0.18 |
-0.61 |
0.43 |
0.02 |
-0.02 |
-0.01 |
0.00 |
0.02 |
-0.01 |
| Cash Interest Paid |
|
- |
- |
0.00 |
- |
- |
0.16 |
0.05 |
0.04 |
0.03 |
0.03 |
0.08 |
Annual Balance Sheets for FingerMotion
This table presents FingerMotion's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Total Assets |
|
- |
- |
- |
- |
5.88 |
7.34 |
10 |
18 |
18 |
49 |
61 |
| Cash and Due from Banks |
|
- |
- |
- |
- |
0.10 |
0.85 |
0.46 |
9.24 |
1.52 |
1.13 |
0.07 |
| Interest Bearing Deposits at Other Banks |
|
- |
- |
- |
- |
2.48 |
0.65 |
3.33 |
4.14 |
5.73 |
7.02 |
4.80 |
| Loans and Leases, Net of Allowance |
|
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
- |
- |
- |
- |
0.02 |
0.03 |
0.03 |
0.08 |
0.05 |
0.02 |
0.03 |
| Intangible Assets |
|
- |
- |
- |
- |
0.00 |
0.16 |
0.13 |
0.07 |
0.03 |
0.01 |
2.03 |
| Other Assets |
|
- |
- |
- |
- |
3.27 |
5.66 |
6.42 |
4.02 |
11 |
41 |
54 |
| Total Liabilities & Shareholders' Equity |
|
- |
- |
- |
- |
5.88 |
7.34 |
10 |
18 |
18 |
49 |
61 |
| Total Liabilities |
|
- |
- |
- |
- |
6.17 |
5.23 |
5.28 |
4.57 |
6.75 |
35 |
46 |
| Short-Term Debt |
|
- |
- |
- |
- |
3.78 |
3.07 |
3.59 |
0.88 |
5.16 |
26 |
35 |
| Other Short-Term Payables |
|
- |
- |
- |
- |
2.39 |
1.05 |
1.69 |
1.16 |
1.60 |
9.32 |
11 |
| Other Long-Term Liabilities |
|
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.02 |
| Total Equity & Noncontrolling Interests |
|
- |
- |
- |
- |
-0.29 |
2.11 |
5.09 |
13 |
12 |
14 |
15 |
| Total Preferred & Common Equity |
|
- |
- |
- |
- |
-0.30 |
2.11 |
5.08 |
13 |
12 |
14 |
15 |
| Preferred Stock |
|
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
- |
- |
- |
- |
-0.30 |
2.11 |
5.08 |
13 |
12 |
14 |
15 |
| Common Stock |
|
- |
- |
- |
- |
7.52 |
14 |
22 |
38 |
42 |
49 |
56 |
| Retained Earnings |
|
- |
- |
- |
- |
-7.83 |
-12 |
-17 |
-25 |
-29 |
-34 |
-41 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
0.00 |
0.14 |
0.14 |
-0.39 |
-0.77 |
-0.94 |
-0.08 |
| Noncontrolling Interest |
|
- |
- |
- |
- |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
-0.04 |
Quarterly Balance Sheets for FingerMotion
This table presents FingerMotion's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q1 2027 |
| Total Assets |
|
20 |
18 |
26 |
30 |
32 |
56 |
52 |
60 |
62 |
| Cash and Due from Banks |
|
4.04 |
1.93 |
1.06 |
0.81 |
0.16 |
2.86 |
0.22 |
0.02 |
0.99 |
| Interest Bearing Deposits at Other Banks |
|
3.67 |
5.17 |
5.48 |
5.63 |
4.11 |
6.11 |
5.38 |
4.90 |
4.93 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
0.06 |
0.05 |
0.04 |
0.03 |
0.03 |
0.02 |
0.01 |
0.03 |
0.03 |
| Intangible Assets |
|
0.05 |
0.04 |
0.03 |
0.02 |
0.01 |
0.00 |
0.00 |
2.23 |
1.83 |
| Other Assets |
|
12 |
10 |
20 |
24 |
28 |
47 |
46 |
53 |
54 |
| Total Liabilities & Shareholders' Equity |
|
20 |
18 |
26 |
30 |
32 |
56 |
52 |
60 |
62 |
| Total Liabilities |
|
6.08 |
4.92 |
15 |
20 |
22 |
40 |
37 |
44 |
49 |
| Short-Term Debt |
|
5.42 |
3.93 |
12 |
16 |
20 |
31 |
29 |
34 |
39 |
| Other Short-Term Payables |
|
0.67 |
1.00 |
3.19 |
3.87 |
2.17 |
7.99 |
7.95 |
9.41 |
9.54 |
| Other Long-Term Liabilities |
|
0.00 |
0.00 |
0.10 |
0.07 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
| Total Equity & Noncontrolling Interests |
|
14 |
13 |
11 |
9.88 |
9.58 |
16 |
15 |
16 |
13 |
| Total Preferred & Common Equity |
|
14 |
13 |
11 |
9.92 |
9.63 |
16 |
15 |
16 |
13 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
14 |
13 |
11 |
9.92 |
9.63 |
16 |
15 |
16 |
13 |
| Common Stock |
|
41 |
41 |
42 |
42 |
44 |
53 |
53 |
56 |
56 |
| Retained Earnings |
|
-26 |
-28 |
-30 |
-32 |
-33 |
-36 |
-38 |
-39 |
-43 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.92 |
-0.66 |
-0.85 |
-0.61 |
-0.88 |
-0.79 |
-0.66 |
-0.55 |
0.11 |
| Noncontrolling Interest |
|
0.01 |
0.01 |
-0.04 |
-0.05 |
-0.05 |
-0.01 |
-0.02 |
-0.03 |
-0.05 |
Annual Metrics And Ratios for FingerMotion
This table displays calculated financial ratios and metrics derived from FingerMotion's official financial filings.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| DEI Shares Outstanding |
|
10,307,000.00 |
10,307,000.00 |
17,435,753.00 |
18,503,753.00 |
25,847,953.00 |
36,200,557.00 |
42,567,260.00 |
46,316,635.00 |
- |
57,141,186.00 |
61,281,308.00 |
| DEI Adjusted Shares Outstanding |
|
10,307,000.00 |
10,307,000.00 |
17,435,753.00 |
18,503,753.00 |
25,847,953.00 |
36,200,557.00 |
42,567,260.00 |
46,316,635.00 |
- |
57,141,186.00 |
61,281,308.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
-0.12 |
-0.12 |
-0.12 |
-0.16 |
- |
-0.09 |
-0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
82.84% |
37.33% |
48.54% |
5.10% |
-0.47% |
-32.30% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-36.85% |
-14.89% |
-37.25% |
43.23% |
-57.03% |
-12.18% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-37.42% |
-15.52% |
-36.92% |
42.71% |
-55.34% |
-17.21% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-37.42% |
-15.52% |
-36.92% |
42.71% |
-55.34% |
-17.21% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-45.93% |
-12.85% |
-52.59% |
49.43% |
-34.03% |
-37.81% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-8.33% |
7.69% |
-41.67% |
58.82% |
-28.57% |
-33.33% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-66.92% |
-36.90% |
-47.30% |
4.76% |
-11.63% |
52.26% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.31% |
-0.71% |
-113.31% |
71.65% |
-753.18% |
41.93% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
80.65% |
38.01% |
88.74% |
5.08% |
134.24% |
27.06% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.46% |
26.67% |
-11.41% |
6.08% |
-27.22% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.64% |
-4.95% |
27.15% |
-9.14% |
-10.22% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.85% |
-4.97% |
26.80% |
-8.94% |
-12.98% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.85% |
-4.97% |
26.80% |
-8.94% |
-12.98% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.74% |
-7.03% |
29.13% |
6.70% |
-31.51% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.29% |
0.00% |
30.00% |
10.00% |
-20.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
36.17% |
-11.16% |
-36.18% |
17.69% |
-64.87% |
45.96% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
100.00% |
-282.36% |
-5.27% |
-3.87% |
23.90% |
-230.55% |
-57.78% |
38.32% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-100.00% |
0.00% |
14.98% |
18.02% |
-14.50% |
3.89% |
32.76% |
-0.95% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-33.52% |
-25.09% |
-20.99% |
-19.39% |
-10.47% |
-16.52% |
-27.38% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-33.59% |
-25.25% |
-21.24% |
-19.58% |
-10.67% |
-16.66% |
-28.84% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-32.86% |
-26.23% |
-21.55% |
-22.14% |
-10.65% |
-14.34% |
-29.20% |
| Tax Burden Percent |
|
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
85.32% |
100.00% |
| Interest Burden Percent |
|
0.00% |
0.00% |
0.00% |
0.00% |
97.81% |
103.87% |
101.46% |
113.08% |
99.80% |
100.93% |
101.25% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-123.32% |
-60.39% |
-45.53% |
-37.23% |
-15.91% |
-14.75% |
-10.86% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-168.50% |
-96.29% |
-84.97% |
-119.21% |
-42.47% |
-20.92% |
-18.01% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
2,161.19% |
-420.58% |
-91.64% |
-46.25% |
-14.54% |
-25.56% |
-38.02% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
2,037.87% |
-480.97% |
-137.18% |
-83.48% |
-30.46% |
-40.31% |
-48.88% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-323.32% |
-117.86% |
-77.47% |
-98.70% |
-20.87% |
-95.07% |
-34.70% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-104.38% |
-63.78% |
-54.99% |
-47.77% |
-21.01% |
-17.64% |
-12.68% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-102.10% |
-66.24% |
-55.80% |
-54.01% |
-20.97% |
-15.19% |
-12.84% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
2,066.82% |
-477.73% |
-136.81% |
-83.38% |
-30.49% |
-40.30% |
-48.94% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
1,004.66% |
-207.80% |
-97.31% |
-58.17% |
-31.49% |
-37.42% |
-46.36% |
| Net Operating Profit after Tax (NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-2.15 |
-2.95 |
-3.41 |
-4.67 |
-2.67 |
-4.15 |
-4.87 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-23.52% |
-17.67% |
-14.87% |
-13.70% |
-7.47% |
-11.66% |
-20.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
45.18% |
35.91% |
39.44% |
81.98% |
26.56% |
6.17% |
7.15% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
14.91% |
9.33% |
10.22% |
9.53% |
2.86% |
4.69% |
4.25% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
133.59% |
125.25% |
121.24% |
119.58% |
110.67% |
116.66% |
128.84% |
| Earnings before Interest and Taxes (EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-3.07 |
-4.22 |
-4.87 |
-6.67 |
-3.82 |
-5.93 |
-6.95 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-3.06 |
-4.19 |
-4.81 |
-6.60 |
-3.75 |
-5.89 |
-6.60 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.44 |
23.98 |
5.15 |
11.59 |
4.98 |
4.96 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.72 |
24.59 |
5.18 |
11.62 |
4.98 |
5.73 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.12 |
0.43 |
5.31 |
1.96 |
3.92 |
1.91 |
3.13 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.91 |
1.58 |
14.00 |
3.46 |
8.04 |
2.17 |
2.10 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.25 |
0.59 |
5.30 |
1.67 |
3.87 |
2.40 |
4.37 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
-12.83 |
1.97 |
0.71 |
0.26 |
0.43 |
1.89 |
2.31 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.52 |
0.00 |
0.20 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.00 |
-12.83 |
4.37 |
1.08 |
0.39 |
0.34 |
1.22 |
2.11 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
0.00 |
-19.96 |
7.26 |
2.46 |
1.55 |
1.45 |
2.65 |
3.81 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
0.00 |
-19.52 |
7.54 |
2.49 |
1.75 |
1.45 |
2.68 |
3.85 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
108.46% |
66.38% |
41.39% |
20.83% |
29.96% |
65.39% |
69.79% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
108.46% |
48.74% |
41.39% |
5.37% |
29.96% |
65.39% |
69.79% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17.64% |
0.00% |
15.46% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.12% |
0.13% |
0.13% |
0.07% |
-0.25% |
0.01% |
-0.08% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8.58% |
33.49% |
58.48% |
79.10% |
70.29% |
34.59% |
30.28% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.23 |
-1.00 |
-0.75 |
-0.52 |
-1.38 |
-4.38 |
-5.30 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.39 |
-0.64 |
0.04 |
1.51 |
0.51 |
-3.00 |
-4.56 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.26 |
0.00 |
-0.38 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.76 |
-1.42 |
-1.05 |
-0.73 |
-1.93 |
-6.21 |
-7.19 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.55 |
-0.91 |
0.06 |
2.14 |
0.71 |
-4.25 |
-6.19 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.38 |
0.00 |
-0.54 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1.42% |
0.67% |
0.26% |
0.12% |
-0.13% |
0.03% |
-0.11% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-5.63 |
-5.76 |
-5.80 |
-12 |
-3.51 |
-27 |
-16 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
-14,617.81% |
-25,133.08% |
-40,627.08% |
-11,513.60% |
-2,181,900.80% |
-198,768.02% |
-19,317.34% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.11 |
2.53 |
2.59 |
2.44 |
1.97 |
1.06 |
0.44 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
698.60 |
860.87 |
649.22 |
578.17 |
1,033.07 |
934.33 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.48 |
6.29 |
8.68 |
16 |
17 |
39 |
50 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.24 |
3.42 |
3.06 |
2.72 |
2.13 |
1.27 |
0.54 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.48 |
2.81 |
2.39 |
7.70 |
0.83 |
23 |
11 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
21 |
9.93 |
122 |
57 |
138 |
86 |
105 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
19 |
7.24 |
122 |
67 |
140 |
68 |
75 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.01) |
$0.06 |
$0.12 |
$0.28 |
$0.23 |
$0.24 |
$0.25 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.01) |
$0.05 |
$0.12 |
$0.28 |
$0.23 |
$0.24 |
$0.21 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.48 |
6.29 |
8.68 |
16 |
17 |
39 |
50 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.78 |
4.18 |
3.59 |
3.41 |
5.16 |
26 |
35 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.11 |
0.00 |
2.53 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.19 |
2.68 |
-0.20 |
-9.97 |
-1.90 |
18 |
30 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.01 |
0.07 |
0.00 |
0.00 |
0.02 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.85 |
1.43 |
1.53 |
2.87 |
1.14 |
0.96 |
2.17 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.78 |
4.18 |
3.59 |
3.41 |
5.16 |
26 |
35 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.03 |
0.06 |
0.06 |
0.07 |
0.05 |
0.35 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.15) |
($0.12) |
($0.12) |
($0.13) |
($0.12) |
($0.17) |
($0.07) |
($0.09) |
($0.12) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
10.31M |
10.31M |
11.73M |
24.76M |
25.85M |
33.70M |
40.84M |
44.01M |
52.17M |
55.61M |
59.60M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.15) |
($0.16) |
($0.12) |
($0.13) |
($0.12) |
($0.17) |
($0.07) |
($0.09) |
($0.12) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
10.31M |
10.31M |
11.76M |
18.60M |
25.61M |
33.70M |
40.84M |
44.01M |
52.17M |
55.61M |
59.60M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.12) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
10.21M |
10.31M |
17.44M |
25.37M |
0.00 |
38.67M |
42.78M |
51.99M |
52.71M |
57.58M |
61.28M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-2.15 |
-2.92 |
-3.41 |
-4.67 |
-2.67 |
-3.85 |
-4.02 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-23.52% |
-17.50% |
-14.87% |
-13.70% |
-7.47% |
-10.80% |
-16.68% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-32.86% |
-26.23% |
-21.55% |
-22.14% |
-10.65% |
-16.81% |
-29.20% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for FingerMotion
This table displays calculated financial ratios and metrics derived from FingerMotion's official financial filings.
| Metric |
|
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
Q1 2027 |
| DEI Shares Outstanding |
|
52,545,350.00 |
- |
- |
- |
- |
57,141,186.00 |
57,581,186.00 |
59,408,429.00 |
60,908,429.00 |
61,281,308.00 |
61,281,308.00 |
| DEI Adjusted Shares Outstanding |
|
52,545,350.00 |
- |
- |
- |
- |
57,141,186.00 |
57,581,186.00 |
59,408,429.00 |
60,908,429.00 |
61,281,308.00 |
61,281,308.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.04 |
- |
- |
- |
- |
0.00 |
-0.04 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-46.15% |
-35.98% |
-31.18% |
-8.69% |
38.97% |
24.89% |
1.05% |
1.91% |
-32.08% |
-88.03% |
-92.34% |
| EBITDA Growth |
|
-5.32% |
75.24% |
-43.29% |
-802.88% |
17.51% |
-107.20% |
-18.68% |
10.27% |
2.21% |
-64.30% |
14.23% |
| EBIT Growth |
|
-5.29% |
74.56% |
-42.08% |
-729.82% |
17.66% |
-102.04% |
-18.46% |
10.43% |
-5.45% |
-82.89% |
2.48% |
| NOPAT Growth |
|
-5.29% |
74.56% |
-42.08% |
-729.82% |
17.66% |
-102.04% |
-18.46% |
10.43% |
-5.45% |
-82.89% |
2.48% |
| Net Income Growth |
|
22.84% |
77.03% |
-30.97% |
-1,155.50% |
14.55% |
78.55% |
-22.16% |
8.34% |
-1.14% |
-1,683.03% |
0.64% |
| EPS Growth |
|
33.33% |
75.00% |
-50.00% |
0.00% |
25.00% |
0.00% |
-33.33% |
0.00% |
0.00% |
0.00% |
25.00% |
| Operating Cash Flow Growth |
|
-14.56% |
58.49% |
45.31% |
34.93% |
19.06% |
-859.79% |
14.59% |
-25.95% |
67.41% |
92.47% |
-94.79% |
| Free Cash Flow Firm Growth |
|
109.30% |
87.06% |
-20.16% |
25.35% |
-1,271.91% |
-2,817.93% |
-159.42% |
-140.37% |
-54.64% |
48.86% |
76.99% |
| Invested Capital Growth |
|
-13.52% |
5.08% |
62.76% |
33.72% |
79.38% |
134.24% |
107.21% |
67.37% |
70.30% |
27.06% |
9.73% |
| Revenue Q/Q Growth |
|
-33.81% |
33.59% |
2.09% |
1.15% |
0.74% |
20.04% |
-17.39% |
2.02% |
-32.86% |
-78.84% |
-47.14% |
| EBITDA Q/Q Growth |
|
-952.21% |
76.34% |
-261.88% |
-0.21% |
3.87% |
40.56% |
-107.28% |
24.23% |
-4.76% |
0.14% |
-8.20% |
| EBIT Q/Q Growth |
|
-868.97% |
75.66% |
-251.22% |
-0.19% |
3.85% |
40.28% |
-105.92% |
24.24% |
-13.20% |
-3.57% |
-9.80% |
| NOPAT Q/Q Growth |
|
-868.97% |
75.66% |
-251.22% |
-0.19% |
3.85% |
40.28% |
-105.92% |
24.24% |
-13.20% |
-3.57% |
-9.80% |
| Net Income Q/Q Growth |
|
-1,345.06% |
75.98% |
-254.34% |
-2.10% |
1.65% |
93.97% |
-1,917.78% |
23.40% |
-8.52% |
-6.29% |
-12.44% |
| EPS Q/Q Growth |
|
0.00% |
75.00% |
-200.00% |
0.00% |
0.00% |
0.00% |
0.00% |
25.00% |
0.00% |
33.33% |
-50.00% |
| Operating Cash Flow Q/Q Growth |
|
9.47% |
39.83% |
-12.71% |
-5.98% |
-12.61% |
-113.49% |
66.48% |
-56.29% |
70.86% |
50.68% |
-767.16% |
| Free Cash Flow Firm Q/Q Growth |
|
111.68% |
-195.74% |
-761.01% |
22.44% |
-83.30% |
-63.06% |
-11.91% |
28.14% |
-17.92% |
46.07% |
49.66% |
| Invested Capital Q/Q Growth |
|
-15.56% |
3.89% |
33.68% |
14.02% |
13.27% |
32.76% |
20.85% |
-7.90% |
15.25% |
-0.95% |
4.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-31.64% |
-5.61% |
-19.87% |
-19.68% |
-18.78% |
-9.30% |
-23.33% |
-17.33% |
-27.04% |
-127.62% |
-261.26% |
| EBIT Margin |
|
-31.93% |
-5.82% |
-20.01% |
-19.82% |
-18.92% |
-9.41% |
-23.46% |
-17.42% |
-29.37% |
-143.76% |
-298.65% |
| Profit (Net Income) Margin |
|
-31.69% |
-5.70% |
-19.77% |
-19.96% |
-19.48% |
-0.98% |
-23.90% |
-17.95% |
-29.01% |
-145.75% |
-310.04% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
10.24% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.25% |
97.94% |
98.81% |
100.69% |
102.99% |
101.60% |
101.89% |
103.03% |
98.78% |
101.38% |
103.81% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-50.53% |
-8.67% |
-24.12% |
-18.87% |
-19.21% |
-8.33% |
-16.58% |
-12.47% |
-16.96% |
-54.16% |
-68.14% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-61.05% |
-11.78% |
-31.99% |
-23.60% |
-23.63% |
-4.62% |
-19.49% |
-14.66% |
-18.76% |
-55.98% |
-70.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-26.78% |
-4.03% |
-15.76% |
-21.34% |
-25.59% |
-5.65% |
-31.35% |
-26.58% |
-39.38% |
-118.17% |
-167.12% |
| Return on Equity (ROE) |
|
-77.31% |
-12.71% |
-39.89% |
-40.21% |
-44.80% |
-13.98% |
-47.94% |
-39.04% |
-56.34% |
-172.34% |
-235.26% |
| Cash Return on Invested Capital (CROIC) |
|
-5.94% |
-20.87% |
-64.03% |
-46.53% |
-73.29% |
-95.07% |
-82.16% |
-62.50% |
-62.74% |
-34.70% |
-18.95% |
| Operating Return on Assets (OROA) |
|
-65.36% |
-11.45% |
-31.30% |
-24.49% |
-25.66% |
-9.97% |
-20.43% |
-15.23% |
-21.16% |
-63.23% |
-82.80% |
| Return on Assets (ROA) |
|
-64.86% |
-11.21% |
-30.93% |
-24.66% |
-26.43% |
-1.04% |
-20.81% |
-15.69% |
-20.90% |
-64.11% |
-85.96% |
| Return on Common Equity (ROCE) |
|
-77.25% |
-12.72% |
-39.93% |
-40.26% |
-44.87% |
-13.98% |
-48.03% |
-39.14% |
-56.50% |
-172.53% |
-235.71% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-42.57% |
0.00% |
-38.39% |
-58.04% |
-56.86% |
0.00% |
-33.78% |
-35.35% |
-32.71% |
0.00% |
-52.54% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.37 |
-0.33 |
-1.17 |
-1.18 |
-1.13 |
-0.67 |
-1.39 |
-1.05 |
-1.19 |
-1.23 |
-1.36 |
| NOPAT Margin |
|
-22.35% |
-4.07% |
-14.01% |
-13.87% |
-13.24% |
-6.59% |
-16.42% |
-12.19% |
-20.56% |
-100.63% |
-209.06% |
| Net Nonoperating Expense Percent (NNEP) |
|
10.52% |
3.11% |
7.87% |
4.73% |
4.43% |
-3.71% |
2.90% |
2.20% |
1.80% |
1.82% |
1.86% |
| SG&A Expenses to Revenue |
|
5.30% |
-1.85% |
5.54% |
5.10% |
5.47% |
3.00% |
3.69% |
2.36% |
5.60% |
15.04% |
28.61% |
| Operating Expenses to Revenue |
|
131.93% |
105.82% |
120.01% |
119.82% |
118.92% |
109.41% |
123.46% |
117.42% |
129.37% |
243.76% |
398.65% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.96 |
-0.48 |
-1.68 |
-1.68 |
-1.61 |
-0.96 |
-1.99 |
-1.50 |
-1.70 |
-1.76 |
-1.94 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.94 |
-0.46 |
-1.66 |
-1.67 |
-1.60 |
-0.95 |
-1.97 |
-1.50 |
-1.57 |
-1.57 |
-1.69 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
17.59 |
11.59 |
15.12 |
11.79 |
11.40 |
4.98 |
10.73 |
5.94 |
5.02 |
4.96 |
3.53 |
| Price to Tangible Book Value (P/TBV) |
|
17.65 |
11.62 |
15.15 |
11.82 |
11.42 |
4.98 |
10.73 |
5.94 |
5.81 |
5.73 |
4.09 |
| Price to Revenue (P/Rev) |
|
5.50 |
3.92 |
5.17 |
3.75 |
3.27 |
1.91 |
4.87 |
2.50 |
2.48 |
3.13 |
2.89 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
13.22 |
8.04 |
7.43 |
4.84 |
4.22 |
2.17 |
4.12 |
2.57 |
2.20 |
2.10 |
1.53 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.42 |
3.87 |
5.35 |
4.07 |
3.74 |
2.40 |
5.50 |
3.15 |
3.37 |
4.37 |
4.92 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.31 |
0.43 |
1.11 |
1.66 |
2.10 |
1.89 |
1.94 |
1.91 |
2.10 |
2.31 |
2.93 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.44 |
0.34 |
0.49 |
0.90 |
1.08 |
1.22 |
1.61 |
1.81 |
2.10 |
2.11 |
2.39 |
| Leverage Ratio |
|
1.59 |
1.45 |
1.64 |
2.10 |
2.23 |
2.65 |
3.03 |
3.29 |
3.55 |
3.81 |
3.98 |
| Compound Leverage Factor |
|
1.58 |
1.42 |
1.62 |
2.11 |
2.29 |
2.70 |
3.08 |
3.39 |
3.51 |
3.86 |
4.13 |
| Debt to Total Capital |
|
23.69% |
29.96% |
52.62% |
62.36% |
67.76% |
65.39% |
66.03% |
65.68% |
67.72% |
69.79% |
74.53% |
| Short-Term Debt to Total Capital |
|
23.69% |
29.96% |
52.62% |
62.36% |
67.76% |
65.39% |
66.03% |
65.68% |
67.72% |
69.79% |
74.53% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.06% |
-0.25% |
-0.19% |
-0.17% |
-0.16% |
0.01% |
-0.02% |
-0.04% |
-0.06% |
-0.08% |
-0.09% |
| Common Equity to Total Capital |
|
76.24% |
70.29% |
47.57% |
37.81% |
32.39% |
34.59% |
33.99% |
34.36% |
32.33% |
30.28% |
25.56% |
| Debt to EBITDA |
|
-0.76 |
-1.38 |
-2.85 |
-2.85 |
-3.74 |
-4.38 |
-5.08 |
-4.79 |
-5.72 |
-5.30 |
-6.13 |
| Net Debt to EBITDA |
|
0.62 |
0.51 |
-1.31 |
-1.73 |
-2.94 |
-3.00 |
-3.63 |
-3.86 |
-4.90 |
-4.56 |
-5.20 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-1.08 |
-1.93 |
-4.01 |
-4.04 |
-5.28 |
-6.21 |
-7.21 |
-6.79 |
-7.96 |
-7.19 |
-8.07 |
| Net Debt to NOPAT |
|
0.87 |
0.71 |
-1.84 |
-2.45 |
-4.16 |
-4.25 |
-5.15 |
-5.47 |
-6.82 |
-6.19 |
-6.85 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.08% |
-0.13% |
-0.12% |
-0.14% |
-0.17% |
0.03% |
-0.19% |
-0.25% |
-0.29% |
-0.11% |
-0.19% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1.22 |
-1.17 |
-10 |
-7.79 |
-14 |
-23 |
-26 |
-19 |
-22 |
-12 |
-6.00 |
| Operating Cash Flow to CapEx |
|
-29,698,042.86% |
0.00% |
0.00% |
-85,826.13% |
0.00% |
-149,063.82% |
-65,948.36% |
0.00% |
-3,003.70% |
-206,487.79% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.05 |
1.97 |
1.56 |
1.24 |
1.36 |
1.06 |
0.87 |
0.87 |
0.72 |
0.44 |
0.28 |
| Fixed Asset Turnover |
|
611.12 |
578.17 |
595.23 |
660.57 |
831.27 |
1,033.07 |
1,224.74 |
1,538.66 |
1,177.70 |
934.33 |
688.86 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
17 |
17 |
23 |
26 |
30 |
39 |
48 |
44 |
51 |
50 |
52 |
| Invested Capital Turnover |
|
2.26 |
2.13 |
1.72 |
1.36 |
1.45 |
1.27 |
1.01 |
1.02 |
0.82 |
0.54 |
0.33 |
| Increase / (Decrease) in Invested Capital |
|
-2.59 |
0.83 |
8.88 |
6.62 |
13 |
23 |
25 |
18 |
21 |
11 |
4.64 |
| Enterprise Value (EV) |
|
219 |
138 |
171 |
127 |
126 |
86 |
196 |
113 |
112 |
105 |
80 |
| Market Capitalization |
|
222 |
140 |
166 |
117 |
110 |
68 |
174 |
90 |
82 |
75 |
47 |
| Book Value per Share |
|
$0.24 |
$0.23 |
$0.21 |
$0.19 |
$0.18 |
$0.24 |
$0.28 |
$0.25 |
$0.27 |
$0.25 |
$0.22 |
| Tangible Book Value per Share |
|
$0.24 |
$0.23 |
$0.21 |
$0.19 |
$0.18 |
$0.24 |
$0.28 |
$0.25 |
$0.23 |
$0.21 |
$0.19 |
| Total Capital |
|
17 |
17 |
23 |
26 |
30 |
39 |
48 |
44 |
51 |
50 |
52 |
| Total Debt |
|
3.93 |
5.16 |
12 |
16 |
20 |
26 |
31 |
29 |
34 |
35 |
39 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-3.18 |
-1.90 |
5.57 |
9.93 |
16 |
18 |
23 |
23 |
29 |
30 |
33 |
| Capital Expenditures (CapEx) |
|
0.00 |
-0.00 |
0.00 |
0.00 |
-0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.57 |
0.13 |
0.48 |
0.52 |
0.53 |
-0.57 |
0.63 |
0.50 |
0.49 |
0.55 |
0.65 |
| Net Nonoperating Obligations (NNO) |
|
3.93 |
5.16 |
12 |
16 |
20 |
26 |
31 |
29 |
34 |
35 |
39 |
| Total Depreciation and Amortization (D&A) |
|
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.13 |
0.20 |
0.24 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.04) |
($0.01) |
($0.03) |
($0.03) |
($0.03) |
$0.00 |
($0.04) |
($0.03) |
($0.03) |
($0.02) |
($0.03) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
52.53M |
52.17M |
52.66M |
52.71M |
53.33M |
55.61M |
57.29M |
59.41M |
60.45M |
59.60M |
61.28M |
| Adjusted Diluted Earnings per Share |
|
($0.04) |
($0.01) |
($0.03) |
($0.03) |
($0.03) |
$0.00 |
($0.04) |
($0.03) |
($0.03) |
($0.02) |
($0.03) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
52.53M |
52.17M |
52.66M |
52.71M |
53.33M |
55.61M |
57.29M |
59.41M |
60.45M |
59.60M |
61.28M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
52.55M |
52.71M |
52.71M |
53.81M |
57.14M |
57.58M |
59.41M |
60.91M |
61.28M |
61.28M |
61.31M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.37 |
-0.33 |
-1.17 |
-1.18 |
-1.13 |
-0.37 |
-1.17 |
-1.10 |
-0.95 |
-0.79 |
-0.99 |
| Normalized NOPAT Margin |
|
-22.35% |
-4.07% |
-14.01% |
-13.87% |
-13.24% |
-3.58% |
-13.87% |
-12.77% |
-16.42% |
-64.81% |
-152.58% |
| Pre Tax Income Margin |
|
-31.69% |
-5.70% |
-19.77% |
-19.96% |
-19.48% |
-9.56% |
-23.90% |
-17.95% |
-29.01% |
-145.75% |
-310.04% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
FingerMotion (NASDAQ: FNGR) remains a highly volatile, cash-dependent business with growing revenue, but profitability and operating cash flow are still under significant pressure. The latest quarter shows another large net loss, negative operating cash flow, and a balance sheet that relies heavily on debt and equity financing to stay liquid.
What stands out most: revenue is much higher than it was a year ago, but expenses have also risen sharply, and the company is still not converting sales into positive earnings or cash generation. In other words, growth is happening, but efficiency is not improving enough yet.
- Revenue growth is strong year over year. Q1 2027 revenue was $648K, up from $584K in Q1 2026 and $8.37M in Q1 2025? Actually, the company’s reported quarterly revenue has been highly uneven, but the broader pattern shows periods of materially higher revenue compared with early 2024.
- Cash balance improved in the latest quarter. Cash and equivalents rose to about $987K in Q1 2027 from $222K in Q2 2026 and $24K in Q3 2026, helped by financing activity.
- The company continues to raise capital successfully. In Q1 2027, FingerMotion raised $3.275M of debt, which offset operating weakness and boosted cash.
- Q4 2025 and Q1 2026 showed that financing can meaningfully replenish liquidity. Those periods included sizable equity and/or financing inflows, which helped stabilize the cash position after operating losses.
- Operating expenses remain the main issue. Even in quarters with strong revenue, total non-interest expense often consumed nearly all or more than all of revenue.
- Losses have stayed fairly persistent. The company posted net losses of roughly $1.5M to $2.0M in many of the periods shown, including Q1 2027.
- Share count has increased over time. Weighted average shares rose from about 52.7M in Q1 2025 to about 61.3M in Q1 2027, which can dilute existing shareholders.
- Balance sheet leverage is meaningful. Short-term debt was $39.0M in Q1 2027, up from $28.9M in Q2 2026 and $20.1M in Q3 2025.
- Book equity is still positive, but not growing consistently. Total equity was $13.3M in Q1 2027 versus $15.1M in Q2 2026 and $16.4M in Q3 2026.
- Operating cash flow was deeply negative in the latest quarter. Q1 2027 operating cash flow was -$2.35M, continuing a long pattern of cash burn from operations.
- Debt dependence is increasing financial risk. The business has repeatedly relied on debt issuance and equity financing to fund losses and keep cash balances from falling too low.
- Asset quality and non-cash charges remain concerns. The company has recorded meaningful impairment charges in several quarters, including $523K in Q1 2027 and $628K in Q4 2026.
- Profitability is still far from break-even. Q1 2027 net loss was $2.01M, with diluted EPS of -$0.03, showing the business has not yet reached operating leverage.
Looking at the trend across the last four years, the biggest takeaway is that FingerMotion is still in a turnaround phase. Revenue can spike sharply, but the company’s expense structure, financing needs, and recurring losses make execution risk very high. Investors should focus on whether management can produce consistent revenue growth while narrowing losses and, more importantly, generating positive operating cash flow.
Bottom line: FingerMotion has some signs of top-line momentum and it has managed to keep liquidity afloat, but the financial statements still point to a speculative story rather than a fundamentally self-sustaining business. Until operating losses and cash burn improve, the stock is likely to remain highly dependent on external financing and execution milestones.
07/18/26 06:12 PM ETAI Generated. May Contain Errors.