XNASGAME
Market cap24mUSD
Dec 23, Last price
0.81USD
1D
3.71%
1Q
-8.46%
IPO
-81.34%
Name
MILLENNIAL ESPORTS CORP
Chart & Performance
P/E
—
P/S
0.47
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
225.67%
Rev. gr., 5y
71.22%
Revenues
52m
+85.16%
Net income
-31m
L+72.72%
CFO
-16m
L+41.46%
Profile
Engine Gaming and Media, Inc., together with its subsidiaries, engages in the development and sale of gaming applications. The company provides e-sport or sporting event or tournament services; offers content management system, video software, mobile applications, and e-sports data platform solutions; sources, creates, and places advertising campaigns that run the company's network of publisher sites; and provides installation and website design services, as well as data analysis report delivery services. It also offers Esports platform for online tournaments; content management, video streaming, and engagement solutions; data analytics and intellectual property solutions; Sideqik, an influencer marketing platform that offers brands, direct marketers, and agencies tools to discover, connect, and execute marketing campaigns with content creators; UMG Online, an esports website for daily tournaments and ladders; and racing games. The company was formerly known as Engine Media Holdings, Inc. and changed its name to Engine Gaming and Media, Inc. in October 2021. Engine Gaming and Media, Inc. was incorporated in 2011 and is headquartered in Toronto, Canada.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑08 | 2020‑08 | 2019‑08 | 2018‑08 | 2017‑08 | 2016‑08 | 2016‑03 | 2015‑03 | |
| Income | ||||||||||
Revenues | 51,998 85.16% | 28,082 -15.78% | ||||||||
Cost of revenue | 68,735 | 39,407 | ||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (16,738) | (11,325) | ||||||||
NOPBT Margin | ||||||||||
Operating Taxes | (55) | (304) | ||||||||
Tax Rate | ||||||||||
NOPAT | (16,683) | (11,021) | ||||||||
Net income | (31,282) 72.72% | (18,111) -55.46% | ||||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 6,303 | |||||||||
BB yield | ||||||||||
| Debt | ||||||||||
Debt current | 5,648 | 1,139 | ||||||||
Long-term debt | 12,534 | 5,061 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | 12,564 | 2,601 | ||||||||
| Cash flow | ||||||||||
Cash from operating activities | (16,078) | (11,366) | ||||||||
CAPEX | (2) | (31) | ||||||||
Cash from investing activities | 14,074 | 18 | ||||||||
Cash from financing activities | 3,954 | 6,304 | ||||||||
FCF | (28,182) | (15,447) | ||||||||
| Balance | ||||||||||
Cash | 2,945 | 977 | ||||||||
Long term investments | 2,673 | 2,621 | ||||||||
Excess cash | 3,019 | 2,195 | ||||||||
Stockholders' equity | (73,552) | 1,803 | ||||||||
Invested Capital | 131,229 | 8,854 | ||||||||
ROIC | ||||||||||
ROCE | ||||||||||
| EV | ||||||||||
Common stock shares outstanding | 11,120 | 5,560 | ||||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | (13,108) | (8,642) | ||||||||
EV/EBITDA | ||||||||||
Interest | 696 | 412 | ||||||||
Interest/NOPBT | ||||||||||