Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data GD Culture Group Ltd files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
38.8
1.45
19.6
0.59
25
0.15
Cost of revenue
19.2
1.12
19
0.02
16.8
0.1
Gross profit
19.5
0.33
0.56
0.57
8.25
0.06
Research and development
0.02
0.26
0.35
0
2.07
0.8
2.26
Selling, general and administrative
1.8
0.75
1.17
19.5
0.41
5.24
Selling and marketing
4.68
General and administrative
5.24
5.06
5.05
Operating expenses
0.63
12.1
0.75
0.85
1.07
19.5
0.41
12
14.2
8.46
Operating income
-0.63
7.45
-0.41
-0.29
-0.5
-19.5
-0.41
-12
-14.2
-8.46
Interest expense
0.17
0.02
0.02
0.02
0
0
0
Interest income
0
0
0
0.01
0
0
0
0.01
0.01
Other non-operating income
-1.28
0.01
0
-3.89
0.12
0.1
0.01
-178
Pre-tax income
6.17
-0.4
-0.29
-4.39
-19.5
-0.41
-11.9
-14.2
-187
Income tax
1.95
0
0.13
-0.06
1.3
0
0.33
-0.03
-0.05
Income from continuing operations
-4.39
-19.5
-0.41
-10.4
-13.8
Net income to minority interests
-1.83
-0.28
-0
Net income
-0.54
4.21
1.45
-16.8
2.51
-27
-30.8
-12.5
-13.8
-187
EBITDA
7.63
-0.41
-0.28
-0.48
-19.5
-0.41
-12
-14.2
-8.46
EPS, basic
-0.21
0.11
0.01
0.00
0.09
-20.36
-20.13
-3.88
-1.45
-6.16
EPS, diluted
-0.21
0.24
-0.02
-0.02
-0.17
-20.36
-20.13
-3.88
-1.45
-6.16
Shares, basic (weighted)
2.56
17.7
23.3
22.4
0
1.32
1.53
3.23
9.57
30.3
Shares, diluted (weighted)
2.56
17.7
23.3
22.4
28.5
1.32
1.53
3.23
9.57
30.3
Balance sheet
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
0.5
0.46
0.73
4.26
1
14.6
0.39
5.18
0.02
0.46
Short-term investments
3.3
Receivables
14.5
3.08
2.2
1.07
0.19
2.6
Inventory
9.24
1.37
1.2
1.05
0
Other current assets
0.02
19.9
1.64
4.07
4.78
1.6
0.08
1.29
0.33
Total current assets
0.17
44.1
9.66
11.6
12
15.9
1.61
9.08
0.03
0.83
Property, plant and equipment
2.19
0.03
0.02
0.08
0.28
0
0.01
0.01
0
Lease right-of-use assets
1.56
1.34
0.99
Goodwill
7.39
11.7
11.7
6.59
2.19
Intangible assets
1.2
2.79
1.23
0
3.31
1.1
5.09
Other non-current assets
0.06
23.2
10.8
34.3
2.19
0.25
0.25
0.25
Total assets
50.3
48.6
32.9
22.4
25.1
50.5
3.8
14.2
2.73
670
Accounts payable
0.02
0.22
0.82
0.34
1.13
3.54
0.13
0.02
Accrued liabilities
0.08
0.39
Short-term debt
2.31
0.51
0.48
Total current liabilities
0.24
21.3
13.3
16.2
3.19
18.4
0.33
0.4
1.47
1.21
Lease liabilities
1.32
1.1
0.78
Other non-current liabilities
0.07
1.26
0.8
Total liabilities
40.2
21.3
13.5
16.5
3.22
18.5
0.33
2.05
2.73
2.02
Paid-in capital
10.8
10.6
4.81
8.35
20
83
60.1
77.5
82.8
938
Retained earnings
-0.78
13.8
15.3
-1.56
0.95
-26
-56.8
-69.4
-83.2
-270
Other comprehensive income
0.7
-0.72
-0.83
0.94
0.23
0.18
0.18
0.15
0.15
Shareholders' equity
10
27.2
19.4
5.96
21.9
32.1
3.47
8.35
-0.28
668
Minority interests
3.81
0.28
0.28
Total equity
10
27.2
19.4
5.96
21.9
32.1
3.47
12.2
0
668
Total liabilities and equity
50.3
48.6
32.9
32.9
25.1
50.5
3.8
14.2
2.73
670
Shares outstanding
2.56
18
19.9
20.8
29.2
1.54
1.84
5.45
11.2
0.23
Cash flow statement
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-0.54
4.21
1.45
-16.8
2.51
-27
-30.8
-14.3
-14.1
-187
Depreciation and amortization
0.18
0
0.01
0.02
0.06
0
0
0
0
Stock-based compensation
0.02
Deferred income tax
-0.94
0.09
0.08
-0.08
0.33
-0.17
-0.13
Change in receivables
-19.6
-1.59
0.85
1.21
-0.42
-0.16
0.1
Change in inventory
-8.78
3.25
0.15
0.22
-0.59
-0
Change in payables
-0.01
-0.03
0.08
-0.47
0.63
2.75
0.29
-0.13
Cash from operations
-0.39
-0.43
-2.04
0.76
-0
-5.51
-0.89
-13.2
-5.68
-6.84
Capital expenditures
-0
-0
-0.07
-0.31
-0.01
Acquisitions
-6.24
-0.47
-0.96
-12.7
Purchases of investments
-0.31
-0.01
-2.5
Cash from investing
-0.09
0.02
2.44
-4.53
-1.27
-12.5
-5.22
-0.65
Stock issued
0.13
2.98
2.61
22.5
12.5
0.83
3.91
Cash from financing
0.35
-0.05
2.48
3.06
22.8
23.1
1.18
7.28
Exchange rate effect
-2.42
-0.82
0.16
-0
0
Net change in cash
-0.47
-0.04
0.26
3.3
-1.48
13.6
-14.2
4.79
-5.15
0.43
Free cash flow
-0.43
-2.04
-0.07
-5.82
-13.3
Interest paid
0.16
0.17
0.02
0.02
0.01
0
Income taxes paid
0.02
0.21
0.04
0.02
0.03
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $1.26 on September 28, 2026.
Profitability
Metric
Value
How it is calculated
Return on equity (ROE)
-80.4%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-80.1%
Net income / average total assets.
Return on invested capital (ROIC)
-1.7%
Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
Growth
Metric
Value
How it is calculated
Book value CAGR, 3y
477.5%
Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y
98.1%
Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y
24,403.0%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
460.7%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y
92.8%
Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y
217.2%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
170.6%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y
1.3%
Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
31.5x
Current assets / current liabilities.
Quick ratio
6.02x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
6.02x
(Cash + short-term investments) / current liabilities.
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Operating cash flow per share
-$15.84
Cash from operations / diluted weighted shares.
Book value per share
$119.69
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/B
0.01x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
0.01x
Market cap / tangible book value, when positive.
Earnings yield
-7,639.0%
Net income / market cap (the inverse of P/E).
Was GD Culture Group Ltd profitable in fiscal 2025?
No. It reported a net loss of $186.9M.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.