XNASMSGM
Market cap4mUSD
Dec 26, Last price
1.25USD
1D
3.22%
1Q
-27.38%
IPO
-99.60%
Name
Motorsport Games Inc
Chart & Performance
P/E
—
P/S
0.70
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
8.11%
Rev. gr., 5y
-14.08%
Revenues
7m
-33.08%
Net income
-13m
L-72.48%
CFO
-13m
L-33.83%
Earnings
Mar 31, 2025
Profile
Motorsport Games Inc. develops and publishes multi-platform racing video games in the United States. It operates through Gaming and Esports segments. The company offers video games for game consoles, personal computer, and mobile platforms through various retail and digital channels, including full-game and downloadable content. It also organizes and facilitates esports tournaments, competitions, and events for its licensed racing games, as well as on behalf of third-party racing game developers and publishers. The company sells its video game products through various retail and digital channels. Motorsport Games Inc. was founded in 2018 and is headquartered in Miami, Florida. Motorsport Games Inc. operates as a subsidiary of Motorsport Network LLC.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 6,910 -33.08% | 10,325 -31.51% | 15,076 -20.84% | |||
Cost of revenue | 21,915 | 35,314 | 49,005 | |||
Unusual Expense (Income) | ||||||
NOPBT | (15,006) | (24,990) | (33,929) | |||
NOPBT Margin | ||||||
Operating Taxes | 10,581 | 1,287 | ||||
Tax Rate | ||||||
NOPAT | (15,006) | (35,571) | (35,217) | |||
Net income | (13,051) -72.48% | (47,422) 35.52% | (34,992) 1,293.01% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 11,050 | 39 | 63,661 | |||
BB yield | -138.74% | -0.80% | -100.47% | |||
| Debt | ||||||
Debt current | 153 | 381 | 119 | |||
Long-term debt | 244 | 1,615 | ||||
Deferred revenue | ||||||
Other long-term liabilities | 31 | 3,055 | 4,123 | |||
Net debt | (1,278) | 1,016 | (17,701) | |||
| Cash flow | ||||||
Cash from operating activities | (12,916) | (19,520) | (20,942) | |||
CAPEX | (32) | (292) | (982) | |||
Cash from investing activities | 4,211 | (292) | (14,614) | |||
Cash from financing activities | 9,937 | 1,713 | 49,259 | |||
FCF | (18,973) | (27,440) | (33,360) | |||
| Balance | ||||||
Cash | 1,675 | 979 | 17,820 | |||
Long term investments | ||||||
Excess cash | 1,330 | 463 | 17,066 | |||
Stockholders' equity | (89,834) | (74,543) | (37,669) | |||
Invested Capital | 92,153 | 80,350 | 79,862 | |||
ROIC | ||||||
ROCE | ||||||
| EV | ||||||
Common stock shares outstanding | 2,577 | 1,171 | 1,864 | |||
Price | 3.09 -25.54% | 4.15 -87.79% | 34.00 | |||
Market cap | 7,964 63.84% | 4,861 -92.33% | 63,362 | |||
EV | 5,733 | 6,247 | 46,924 | |||
EBITDA | (12,890) | (22,927) | (32,144) | |||
EV/EBITDA | ||||||
Interest | 773 | 1,148 | 504 | |||
Interest/NOPBT | ||||||