Financial Snapshot

Revenue
$291.5M
TTM
Gross Margin
-35.87%
TTM
Net Earnings
-$954.9M
TTM
Current Assets
Q4 2023
Current Liabilities
Q4 2023
Current Ratio
136.81%
Q4 2023
Total Assets
Q4 2023
Total Liabilities
Q4 2023
Book Value
$25.54M
Q4 2023
Cash
Q4 2023
P/E
-0.1399
Nov 29, 2024 EST
Free Cash Flow

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Revenue $25.22M $17.24M $135.9M $600.0K $300.0K $17.40M $73.10M $56.20M $46.40M $64.30M $104.8M $154.4M $106.4M $102.8M $760.5M $1.712B $1.280B $985.8M $465.0M $34.70M $16.40M $3.100M $5.200M
YoY Change 46.3% -87.31% 22545.86% 100.0% -98.28% -76.2% 30.07% 21.12% -27.84% -38.65% -32.12% 45.11% 3.5% -86.48% -55.57% 33.75% 29.8% 112.0% 1240.06% 111.59% 429.03% -40.38%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Revenue $25.22M $17.24M $135.9M $600.0K $300.0K $17.40M $73.10M $56.20M $46.40M $64.30M $104.8M $154.4M $106.4M $102.8M $760.5M $1.712B $1.280B $985.8M $465.0M $34.70M $16.40M $3.100M $5.200M
Cost Of Revenue $29.85M $26.77M $88.03M $800.0K $1.300M $16.40M $23.80M $48.50M $67.70M $85.80M $107.8M $69.40M $39.10M $103.3M $712.5M $997.9M $700.0M $524.0M $240.4M $9.100M $6.500M $3.700M $3.400M
Gross Profit -$4.627M -$9.531M $47.84M -$200.0K -$1.000M $1.000M $49.40M $7.700M -$21.30M -$21.50M -$3.000M $85.00M $67.30M -$400.0K $48.00M $713.5M $579.6M $461.8M $224.6M $25.60M $9.900M -$600.0K $1.800M
Gross Profit Margin -18.35% -55.29% 35.21% -33.33% -333.33% 5.75% 67.58% 13.7% -45.91% -33.44% -2.86% 55.05% 63.25% -0.39% 6.31% 41.69% 45.3% 46.85% 48.3% 73.78% 60.37% -19.35% 34.62%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Selling, General & Admin $28.85M $71.76M $315.2M $109.4M $116.0M $91.90M $117.9M $150.3M $171.9M $162.9M $278.6M $357.4M $265.2M $176.0M $337.6M $423.0M $283.6M $160.0M $118.5M $26.30M $13.10M $9.300M $10.60M
YoY Change -59.8% -77.23% 188.11% -5.69% 26.22% -22.05% -21.56% -12.57% 5.52% -41.53% -22.05% 34.77% 50.68% -47.87% -20.19% 49.15% 77.25% 35.02% 350.57% 100.76% 40.86% -12.26%
% of Gross Profit 658.84% 9190.0% 238.66% 1951.95% 420.47% 394.06% 703.33% 59.29% 48.93% 34.65% 52.76% 102.73% 132.32% 588.89%
Research & Development $277.5K $352.7K $1.918M $2.400M $13.10M $24.60M $45.10M $78.00M $135.0M $156.3M $213.2M $301.5M $212.1M $139.4M $114.4M $73.80M $41.40M $30.80M $40.60M $9.000M $2.800M $9.700M $6.700M
YoY Change -21.33% -81.6% -20.1% -81.68% -46.75% -45.45% -42.18% -42.22% -13.63% -26.69% -29.29% 42.15% 52.15% 21.85% 55.01% 78.26% 34.42% -24.14% 351.11% 221.43% -71.13% 44.78%
% of Gross Profit 4.01% 2460.0% 91.3% 1012.99% 354.71% 315.16% 238.33% 10.34% 7.14% 6.67% 18.08% 35.16% 28.28% 372.22%
Depreciation & Amortization $86.87M $91.40M $47.44M $400.0K $4.200M $5.600M $7.200M $19.40M $32.70M $46.50M $43.90M $32.90M $18.80M $35.80M $174.4M $298.6M $212.0M $166.5M $73.30M $3.600M $3.400M $3.900M $3.400M
YoY Change -4.96% 92.68% 11758.86% -90.48% -25.0% -22.22% -62.89% -40.67% -29.68% 5.92% 33.43% 75.0% -47.49% -79.47% -41.59% 40.85% 27.33% 127.15% 1936.11% 5.88% -12.82% 14.71%
% of Gross Profit 99.15% 560.0% 14.57% 251.95% 38.71% 27.93% 363.33% 41.85% 36.58% 36.05% 32.64% 14.06% 34.34% 188.89%
Operating Expenses $40.13M $129.9M $317.1M $111.8M $129.1M $116.3M $162.7M $224.7M $308.5M $319.1M $491.8M $658.7M $451.3M $315.4M $452.0M $496.9M $325.0M $190.8M $159.2M $35.40M $15.90M $19.10M $17.30M
YoY Change -69.11% -59.04% 183.64% -13.4% 11.01% -28.52% -27.59% -27.16% -3.32% -35.12% -25.34% 45.96% 43.09% -30.22% -9.04% 52.89% 70.34% 19.85% 349.72% 122.64% -16.75% 10.4%
Operating Profit -$44.75M -$139.4M -$269.3M -$112.0M -$130.1M -$115.3M -$113.3M -$217.0M -$329.8M -$340.6M -$494.8M -$573.7M -$384.0M -$315.8M -$404.0M $216.6M $254.6M $271.0M $65.40M -$9.800M -$6.000M -$19.70M -$15.50M
YoY Change -67.9% -48.22% 140.42% -13.91% 12.84% 1.77% -47.79% -34.2% -3.17% -31.16% -13.75% 49.4% 21.6% -21.83% -286.52% -14.93% -6.05% 314.37% -767.35% 63.33% -69.54% 27.1%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Interest Expense $4.420M $3.365M -$63.38M -$8.900M -$24.50M -$122.7M -$52.00M -$8.300M -$12.80M $4.600M $8.400M $21.80M $30.40M $23.20M $30.50M $56.70M $50.70M $9.100M $10.00M $100.0K -$1.400M -$900.0K -$500.0K
YoY Change 31.34% -105.31% 612.09% -63.67% -80.03% 135.96% 526.51% -35.16% -378.26% -45.24% -61.47% -28.29% 31.03% -23.93% -46.21% 11.83% 457.14% -9.0% 9900.0% -107.14% 55.56% 80.0%
% of Operating Profit 26.18% 19.91% 3.36% 15.29%
Other Income/Expense, Net $1.172M $1.451M -$44.59M $2.000M $3.400M $1.600M $4.700M -$10.00M -$1.900M -$2.100M $9.300M $4.600M -$700.0K $19.30M $61.80M -$19.00M -$30.10M $28.40M $14.50M $15.80M $200.0K -$200.0K $100.0K
YoY Change -19.21% -103.25% -2329.48% -41.18% 112.5% -65.96% -147.0% 426.32% -9.52% -122.58% 102.17% -757.14% -103.63% -68.77% -425.26% -36.88% -205.99% 95.86% -8.23% 7800.0% -200.0% -300.0%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Pretax Income -$20.32M -$142.0M -$415.1M $402.8M -$193.3M -$235.0M -$169.7M -$561.4M -$341.2M -$158.4M -$518.8M -$566.0M -$354.3M -$311.3M -$390.5M $172.3M $256.5M $307.7M $84.20M $6.100M -$7.300M -$20.80M -$15.80M
YoY Change -85.69% -65.79% -203.05% -308.38% -17.74% 38.48% -69.77% 64.54% 115.4% -69.47% -8.34% 59.75% 13.81% -20.28% -326.64% -32.83% -16.64% 265.44% 1280.33% -183.56% -64.9% 31.65%
Income Tax $0.00 $0.00 $0.00 $7.200M $0.00 $0.00 $0.00 -$6.100M $0.00 $0.00 $0.00 $0.00 $0.00 $7.400M -$5.500M $47.90M $9.300M -$2.700M $200.0K $5.100M -$5.900M $300.0K $200.0K
% Of Pretax Income 1.79% 27.8% 3.63% -0.88% 0.24% 83.61%
Net Earnings $2.817M -$141.3M -$411.2M $396.7M -$190.6M -$258.0M -$175.3M -$676.7M -$384.6M -$107.7M -$484.6M -$510.8M -$284.3M -$499.6M -$405.2M $96.80M $240.9M $312.5M $72.50M $24.50M $48.50M -$26.30M -$16.00M
YoY Change -101.99% -65.63% -203.66% -308.13% -26.12% 47.18% -74.09% 75.95% 257.1% -77.78% -5.13% 79.67% -43.09% 23.3% -518.6% -59.82% -22.91% 331.03% 195.92% -49.48% -284.41% 64.38%
Net Earnings / Revenue 11.17% -819.98% -302.66% 66116.67% -63533.33% -1482.76% -239.81% -1204.09% -828.88% -167.5% -462.4% -330.83% -267.2% -485.99% -53.28% 5.66% 18.83% 31.7% 15.59% 70.61% 295.73% -848.39% -307.69%
Basic Earnings Per Share -$0.20 -$0.83 $2.42
Diluted Earnings Per Share $0.01 -$0.20 -$830.3K $2.425M -$1.791M -$41.61M -$159.4M -$845.9M -$480.8M -$134.6M -$605.8M -$638.5M -$355.4M -$624.5M -$506.5M $107.6M $267.7M $390.6M $90.63M $49.00M $80.83M -$87.67M -$53.33M

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Cash & Short-Term Investments $45.22M $58.10M $429.2M $31.70M $10.10M $4.300M $142.6M $38.90M $49.00M $181.5M $157.0M $555.2M $1.072B $1.416B $1.675B $2.221B $2.215B $937.8M $488.2M $793.4M $62.80M $5.600M $1.700M
YoY Change -22.17% -86.46% 1254.01% 213.86% 134.88% -96.98% 266.58% -20.61% -73.0% 15.61% -71.72% -48.19% -24.33% -15.46% -24.57% 0.24% 136.22% 92.09% -38.47% 1163.38% 1021.43% 229.41%
Cash & Equivalents $45.22M $58.10M $428.4M $31.70M $10.10M $4.300M $142.6M $38.90M $49.00M $181.5M $157.0M $554.3M $1.072B $1.416B $1.675B $2.153B $2.215B $937.8M $488.2M $793.4M $62.80M $5.600M $1.700M
Short-Term Investments $0.00 $800.0K $0.00 $900.0K $0.00 $68.00M $0.00
Other Short-Term Assets $170.6M $334.1M $555.3M $3.900M $137.8M $18.70M $31.20M $17.40M $6.800M $11.70M $33.60M $66.20M $86.90M $134.5M $125.7M $264.4M $172.8M $139.0M $99.80M $31.60M $7.300M $3.800M $9.900M
YoY Change -48.93% -39.83% 14137.64% -97.17% 636.9% -40.06% 79.31% 155.88% -41.88% -65.18% -49.24% -23.82% -35.39% 7.0% -52.46% 53.01% 24.32% 39.28% 215.82% 332.88% 92.11% -61.62%
Inventory
Prepaid Expenses
Receivables $56.07K $200.0K $3.682M $0.00 $100.0K $600.0K $2.600M $8.600M $7.200M $12.50M $19.30M $16.60M $10.10M $10.70M $900.0K $8.300M $26.70M $10.20M $10.60M $16.70M $0.00 $100.0K $0.00
Other Receivables $6.888M $5.200M $62.34M $6.700M $6.500M $9.500M $6.700M $23.20M $14.20M $50.20M $8.200M $26.70M $0.00 $0.00 $1.100M $700.0K $0.00 $0.00 $12.40M $13.30M $25.00M $2.100M $0.00
Total Short-Term Assets $222.8M $397.7M $1.051B $42.30M $154.5M $33.00M $183.1M $88.00M $77.30M $255.9M $218.1M $664.6M $1.169B $1.562B $1.803B $2.494B $2.415B $1.087B $611.0M $855.0M $95.00M $11.70M $11.70M
YoY Change -43.98% -62.14% 2383.48% -72.62% 368.18% -81.98% 108.07% 13.84% -69.79% 17.33% -67.18% -43.13% -25.16% -13.38% -27.71% 3.28% 122.13% 77.92% -28.54% 800.0% 711.97% 0.0%
Property, Plant & Equipment $101.2M $154.9M $179.3M $6.100M $10.50M $17.40M $20.70M $26.80M $33.80M $36.30M $50.40M $64.60M $60.50M $58.10M $76.00M $200.0M $344.4M $227.5M $231.4M $8.100M $5.600M $7.900M $11.30M
YoY Change -34.67% -13.63% 2840.07% -41.9% -39.66% -15.94% -22.76% -20.71% -6.89% -27.98% -21.98% 6.78% 4.13% -23.55% -62.0% -41.93% 51.38% -1.69% 2756.79% 44.64% -29.11% -30.09%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $35.29M $35.30M $73.92M $0.00 $10.00M $45.20M $48.20M $163.0M $267.5M $39.20M $50.80M $82.30M $78.40M $74.80M $309.4M $320.9M $47.90M $30.10M $50.00M $88.70M $50.60M $900.0K $900.0K
YoY Change -0.02% -52.24% -100.0% -77.88% -6.22% -70.43% -39.07% 582.4% -22.83% -38.27% 4.97% 4.81% -75.82% -3.58% 569.94% 59.14% -39.8% -43.63% 75.3% 5522.22% 0.0%
Other Assets $4.440M $11.20M $6.548M $0.00 $6.500M $6.500M $6.500M $6.600M $1.900M $500.0K $16.80M $61.70M $75.80M $56.80M $5.300M $0.00 $47.90M $5.400M $2.100M $3.200M $4.600M $0.00 $0.00
YoY Change -60.36% 71.05% -100.0% 0.0% 0.0% -1.52% 247.37% 280.0% -97.02% -72.77% -18.6% 33.45% 971.7% -100.0% 787.04% 157.14% -34.38% -30.43%
Total Long-Term Assets $140.9M $201.4M $259.8M $6.100M $27.00M $131.7M $140.0M $262.9M $460.8M $261.4M $328.6M $447.7M $460.2M $295.8M $522.2M $769.0M $831.3M $537.5M $602.7M $171.6M $60.80M $8.800M $12.10M
YoY Change -30.03% -22.48% 4159.13% -77.41% -79.5% -5.93% -46.75% -42.95% 76.28% -20.45% -26.6% -2.72% 55.58% -43.36% -32.09% -7.49% 54.66% -10.82% 251.22% 182.24% 590.91% -27.27%
Total Assets $363.7M $599.1M $1.310B $48.40M $181.5M $164.7M $323.1M $350.9M $538.1M $517.3M $546.7M $1.112B $1.629B $1.857B $2.325B $3.263B $3.246B $1.625B $1.214B $1.027B $155.8M $20.50M $23.80M
YoY Change
Accounts Payable $21.28M $187.1M $63.69M $65.90M $112.6M $109.9M $126.1M $144.2M $119.0M $46.50M $74.20M $54.90M $44.10M $46.90M $35.00M $29.80M $49.00M $13.00M $19.10M $126.5M $110.5M $26.70M $1.900M
YoY Change -88.63% 193.78% -3.36% -41.47% 2.46% -12.85% -12.55% 21.18% 155.91% -37.33% 35.15% 24.49% -5.97% 34.0% 17.45% -39.18% 276.92% -31.94% -84.9% 14.48% 313.86% 1305.26%
Accrued Expenses $48.70M $71.30M $111.7M $88.70M $103.1M $99.50M $94.90M $93.00M $36.40M $42.80M $46.90M $54.60M $53.70M $47.80M $58.00M $168.8M $103.6M $76.10M $34.90M $16.90M $3.300M $3.500M $3.800M
YoY Change -31.69% -36.14% 25.88% -13.97% 3.62% 4.85% 2.04% 155.49% -14.95% -8.74% -14.1% 1.68% 12.34% -17.59% -65.64% 62.93% 36.14% 118.05% 106.51% 412.12% -5.71% -7.89%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $117.5M $112.5M $108.7M $107.5M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.700M
YoY Change -100.0% 4.44% 3.5% 1.12% -100.0%
Long-Term Debt Due $49.93M $61.00M $92.85M $0.00 $414.1M $375.3M $260.6M $0.00 $19.70M $16.20M $8.300M
YoY Change -18.14% -34.3% -100.0% 10.34% 44.01% -100.0% 21.6% 95.18%
Total Short-Term Liabilities $162.9M $564.2M $544.3M $364.4M $1.058B $908.4M $819.4M $573.7M $428.0M $296.6M $330.1M $317.7M $311.5M $316.3M $311.5M $543.8M $440.0M $288.4M $271.8M $149.3M $134.2M $47.00M $23.20M
YoY Change -71.14% 3.66% 49.37% -65.56% 16.48% 10.86% 42.83% 34.04% 44.3% -10.15% 3.9% 1.99% -1.52% 1.54% -42.72% 23.59% 52.57% 6.11% 82.05% 11.25% 185.53% 102.59%
Long-Term Debt $16.75M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $232.4M $166.9M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $300.0K $1.400M
YoY Change -100.0% 39.25% -100.0% -78.57%
Other Long-Term Liabilities $2.788M $7.400M $2.567M $2.500M $6.300M $0.00 $19.00M $21.10M $39.90M $60.00M $0.00
YoY Change -62.32% 188.24% 2.69% -60.32% -100.0% -9.95% -47.12% -33.5%
Total Long-Term Liabilities $19.53M $7.400M $2.567M $2.500M $6.300M $0.00 $0.00 $232.4M $166.9M $19.00M $21.10M $39.90M $60.00M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $300.0K $1.400M
YoY Change 163.98% 188.24% 2.69% -60.32% -100.0% 39.25% 778.42% -9.95% -47.12% -33.5% -100.0% -78.57%
Total Liabilities $157.5M $553.8M $533.8M $336.2M $1.021B $876.3M $796.9M $690.5M $735.5M $419.3M $286.0M $326.9M $366.1M $326.2M $313.6M $543.8M $440.0M $288.4M $271.8M $161.4M $134.2M $47.20M $24.60M
YoY Change -71.57% 3.74% 58.79% -67.06% 16.46% 9.96% 15.41% -6.12% 75.41% 46.61% -12.51% -10.71% 12.23% 4.02% -42.33% 23.59% 52.57% 6.11% 68.4% 20.27% 184.32% 91.87%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Basic Shares Outstanding 1.011B 720.2M 495.3M 163.6M
Diluted Shares Outstanding 1.011B 720.2M 495.3M 163.6M
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $133.55 Million

About The9 LTD

The9 Ltd. is engaged in the operation of online games. The company is headquartered in Shanghai, Shanghai and currently employs 50 full-time employees. The company went IPO on 2004-12-16. The firm's main businesses are the operation and development of mobile phones and computer games. The firm offers online games, including massively multiplayer online role playing games (MMORPGs), massively multiplayer online first-person shooter games (MMOFPSs), Web games, social games, mobile games and television games. The firm's main products include Legend of Immortals, The World of Kings, CrossFire and others. The firm is also engaged in cryptocurrency mining and operations, as well as the development of non-fungible token platform NFTSTAR. The firm conducts business through subsidiaries in mainland China, the United States, Singapore and Hong Kong.

Industry: Finance Services Peers: Blue Hat Interactive Entertainment Technology iHuman Inc. NetEase, Inc.