HERE Nasdaq Retail-Hobby, Toy & Game Shops Financials FY2021βFY2025
Here Group Ltd had $378M of revenue in fiscal 2025, down 28.1% on the year before.
Hi! I read Here Group Ltdβs latest annual report (fiscal 2025). Here is what stands out:
Good So-so Weak
Are sales growing?
β28.1%
No. Sales fell 28.1% last year.
Does it make a profit?
13.2%
Yes. It keeps 13.2% of every sale as profit.
Does profit turn into cash?
6.6%
Partly. 6.6% of sales ends up as free cash.
Is debt under control?
Net cash
Yes. It has more cash than debt.
How healthy are the accounts?
4 / 8
Mixed. It passes 4 of 8 health tests.
Rules of thumb on reported numbers. A starting point, not a recommendation.
Is it selling more, and how much does it keep?
In plain words: Every quarter, companies publish how much they sold and earned. These are the days Here Group Ltd did it, and the next one. Share prices often move a lot on those days.
Next results
December 1, 2026
Tuesday Β· in 37 days
| Date | Results for | Time | Source |
|---|---|---|---|
| Oct 31, 2025 | Period ended Jun 30, 2025 | Before the market opens | 20-F β |
| Aug 29, 2024 | Period ended Jun 30, 2024 | Before the market opens | 20-F β |
| Oct 27, 2023 | Period ended Jun 30, 2023 | Before the market opens | 20-F β |
From SEC filings: the results press release (8-K) or, without one, the quarterly or annual report.
KIRA Β· Here Group Ltd had $378M of revenue in fiscal 2025, down 28.1% on the year before. Its operating margin was 14.6%, up 4.6Β pts: of every 100 in sales, about 15 is left after running the business.
In plain words: Revenue is all the money customers paid. The margins show how many cents of each dollar of sales are left over at each step: after making the product (gross), after running the business (operating) and after everything, tax included (net).
Revenue
Margins, % of revenue
KIRA Β· Here Group Ltd made $49.7M of net profit in fiscal 2025.
Loss periods are shown in red.
In plain words: Net income is the profit left after every cost and tax. Earnings per share (EPS) splits that profit across every share, so it shows what one share earned.
Net income
Diluted EPS
How much cash comes in, and where does it go?
KIRA Β· Free cash flow was $25.1M in fiscal 2025, 6.6% of revenue.
Cash from operations minus capital spending.
In plain words: Profit on paper is not the same as cash in the bank. Free cash flow is the cash left after paying to run and maintain the business: the money it can hand back to shareholders, save or invest.
Free cash flow
Cash from operations vs capital spending
KIRA Β· Here Group Ltd returned $10.8M to shareholders in fiscal 2025, 43% of free cash flow. The diluted share count fell 2.9%.
In plain words: Companies hand cash back in two ways: dividends (cash paid to shareholders) and buybacks (buying back their own shares, so each remaining share owns a bigger slice).
Dividends and buybacks
Diluted shares outstanding (annual)
KIRA Β· No open-market insider trades in the last 12 months.
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. βPlanβ marks trades under a pre-arranged Rule 10b5-1 plan.
In plain words: Insiders are the people who run or own a big part of the company. Buying with their own money can signal confidence; selling often has personal reasons, like taxes or diversifying.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$0.0M
0 insiders
Of sales under plans
β
$0.0M
No open-market insider trades in the last 12 months.
Can it carry its debts, and how well does it use its money?
KIRA Β· Here Group Ltd has $141M more cash than debt.
Cash, debt and the ratios that show how comfortably Here Group Ltd can carry it.
In plain words: What the company owns and what it owes. More cash than debt is a cushion for bad times; a lot of debt leaves less room when business slows down.
Cash vs debt (incl. leases)
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $3.9M | $59.5M | $128M | $141M | $142M |
| Debt incl. finance leases | β | β | β | β | $1.5M |
| Net debt / EBITDA | β | β | β | β | β2.5x |
| Debt / equity | β | β | β | β | 0.0x |
| Current ratio | β | 0.8x | 1.2x | 1.5x | 2.1x |
| Quick ratio | β | 0.8x | 1.2x | 1.5x | 2.1x |
| Total assets | β | $90.0M | $168M | $196M | $232M |
| Total liabilities | β | $109M | $137M | $125M | $102M |
| Shareholders' equity | β$43.3M | β$118M | $30.8M | $71.1M | $113M |
| Net debt (β = net cash) | β | β | β | β | β$141M |
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
In plain words: How much profit the business makes on the money put into it. A higher percentage means each dollar invested works harder.
Return on capital, equity and assets (annual)
KIRA Β· Here Group Ltd passes 4 of 8 financial health tests (Piotroski F-score).
Nine pass/fail tests of profitability, funding and efficiency. 8β9 is strong, 0β2 weak.
In plain words: Nine yes/no tests of financial health, one point each. A green tick is a pass: 7 to 9 points is solid, 0 to 3 is weak.
| Test | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Net income is positive | β | β | β | β | β |
| Cash from operations is positive | β | β | β | β | β |
| Return on assets rose | β | β | β | β | β |
| Cash from operations exceeds net income | β | β | β | β | β |
| Debt fell relative to assets | β | β | β | β | β |
| Current ratio rose | β | β | β | β | β |
| Share count didn't rise | β | β | β | β | β |
| Gross margin rose | β | β | β | β | β |
| Revenue rose relative to assets | β | β | β | β | β |
| F-score | β / 3 | β / 5 | 5 / 8 | 5 / 8 | 4 / 8 |
| Accruals ratio | β | β87.1% | β38.3% | 7.8% | 11.3% |
| Altman Z'' | β | β10.13 | β2.12 | 3.16 | 5.08 |
Every number, year by year.
Amounts in USD. Hover a ratioβs name for its definition.
In plain words: Every number we have, year by year. Download it as a spreadsheet if you want to dig deeper.
| Fiscal year | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Income statement | |||||
| Revenue | $266M | $444M | $443M | $525M | $378M |
| Gross profit | $239M | $381M | $387M | $449M | $308M |
| Research and development | $17.6M | $42.4M | $31.6M | $20.1M | $13.7M |
| Operating income | β$49.9M | β$36.5M | β$16.3M | $52.2M | $55.0M |
| Pretax income | β$47.6M | β$33.3M | β$12.5M | $57.7M | $65.1M |
| Income tax | $0.2M | $2.8M | $3.1M | $4.3M | $15.7M |
| Net income | β$47.7M | β$36.2M | β$15.6M | $53.4M | $49.7M |
| Net income to common | β$80.2M | β$40.1M | β$18.8M | $53.4M | $49.7M |
| Diluted EPS | β$5.84 | β$2.44 | β$0.54 | $0.94 | $0.90 |
| Diluted shares | 0.01B | 0.02B | 0.03B | 0.06B | 0.06B |
| Cash flow | |||||
| Cash from operations | $12.0M | $42.2M | $33.9M | $39.1M | $25.5M |
| Capital expenditure | $0.9M | $0.7M | $0.8M | $0.5M | $0.4M |
| Free cash flow | $11.1M | $41.5M | $33.0M | $38.6M | $25.1M |
| Depreciation and amortization | $0.2M | $0.6M | $0.5M | $0.6M | $0.8M |
| Stock-based compensation | $15.4M | $45.1M | $27.6M | $3.8M | $2.8M |
| Acquisitions | β | β | β | $0.3M | $14.8M |
| Dividends paid | β | β | β | β | $10.8M |
| Dividends and buybacks | β | β | β | β | $10.8M |
| Balance sheet | |||||
| Cash and short-term investments | $3.9M | $59.5M | $128M | $141M | $142M |
| Total debt | β | β | β | β | $1.5M |
| Current assets | β | $84.1M | $153M | $183M | $183M |
| Current liabilities | β | $106M | $130M | $120M | $85.7M |
| Inventory | β | β | β | $0.9M | $3.0M |
| Property and equipment, net | β | $0.8M | $1.0M | $0.9M | $1.6M |
| Goodwill | β | β | β | $1.0M | $26.2M |
| Intangible assets | β | β | β | β | $9.2M |
| Total assets | β | $90.0M | $168M | $196M | $232M |
| Total liabilities | β | $109M | $137M | $125M | $102M |
| Shareholders' equity | β$43.3M | β$118M | $30.8M | $71.1M | $113M |
| Margins | |||||
| Gross margin | 89.8% | 85.7% | 87.3% | 85.5% | 81.5% |
| Operating margin | β18.8% | β8.2% | β3.7% | 9.9% | 14.6% |
| EBITDA margin | β18.7% | β8.1% | β3.6% | 10.1% | 14.8% |
| Net margin | β18.0% | β8.1% | β3.5% | 10.2% | 13.2% |
| FCF margin | 4.2% | 9.3% | 7.5% | 7.4% | 6.6% |
| Returns | |||||
| Return on capital employed | β | 222.7% | β42.6% | 68.2% | 37.6% |
| Return on equity | β | β | β | 104.7% | 54.0% |
| Return on assets | β | β40.2% | β12.1% | 29.3% | 23.2% |
| Return on tangible equity | β | β | β61.2% | 76.1% | 64.1% |
| Growth | |||||
| Revenue growth | β | 67.1% | β0.3% | 18.6% | β28.1% |
| Net income growth | β | β | β | β | β6.8% |
| EPS growth | β | β | β | β | β4.3% |
| FCF growth | β | 273.6% | β20.4% | 16.9% | β35.1% |
| Share count change | β | 19.6% | 111.0% | 63.6% | β2.9% |
| Financial health | |||||
| Net debt / EBITDA | β | β | β | β | β2.5x |
| Debt / equity | β | β | β | β | 0.0x |
| Current ratio | β | 0.8x | 1.2x | 1.5x | 2.1x |
| Quick ratio | β | 0.8x | 1.2x | 1.5x | 2.1x |
| Capital allocation | |||||
| Capex / revenue | 0.3% | 0.2% | 0.2% | 0.1% | 0.1% |
| Stock comp / revenue | 5.8% | 10.2% | 6.2% | 0.7% | 0.8% |
| Payouts / FCF | β | β | β | β | 43.2% |
| Quality scores | |||||
| Piotroski F-score | β | β | 5.0 | 5.0 | 4.0 |
| Altman Z'' | β | β10.1 | β2.1 | 3.2 | 5.1 |
| Accruals ratio | β | β87.1% | β38.3% | 7.8% | 11.3% |
Source: SEC EDGAR XBRL filings (CIK 0001932770). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. Filed in CNY under US GAAP and converted to US$: income and cash-flow lines at each period's average exchange rate, balance-sheet lines at the period-end rate. Per-share figures are per US-listed share (1 ADS = 3 ordinary shares). For information only β not investment advice. Check the original filings before relying on any figure.
