0
Signin
countryflagUS

18889881171

AAPL 165.84 0.5091% MSFT 400.96 0.461% GOOG 157.95 1.4321% GOOGL 156.28 1.4212% AMZN 177.23 1.4889% NVDA 795.18 4.3543% META 481.73 0.1372% TSLA 142.05 -3.4002% TSM 129.75 1.6053% LLY 731.33 0.6912% V 272.33 0.9452% AVGO 1224.46 1.6394% JPM 189.41 1.9429% UNH 491.23 -1.9755% NVO 125.26 2.0781% WMT 60.14 1.0247% LVMUY 168.89 0.4222% XOM 120.57 0.5756% LVMHF 851.89 0.4528% MA 456.75 0.2986%

Motorsport Gaming Us LLC

Communication Services US MSGM

2.58USD
-0.08(3.01%)

Last update at 2024-04-22T20:00:00Z

Day Range

2.542.71
LowHigh

52 Week Range

2.0149.50
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax -36.84045M -33.70475M -0.67985M -5.75556M -
Minority interest 0.85M 0.54M 2.65M 6.68M 8.87M
Net income -47.42160M -34.99222M -2.51198M -2.94897M -
Selling general administrative 13.76M 25.38M 4.34M 2.61M -
Selling and marketing expenses 6.17M 6.48M 3.40M 3.77M -
Gross profit 5.36M 7.55M 12.45M 6.96M -
Reconciled depreciation 2.06M 1.79M 0.72M 0.86M -
Ebit -25.40966M -34.20954M 0.04M -4.60110M -1.03488M
Ebitda -25.65536M -32.60328M 0.76M -4.31868M -
Depreciation and amortization -0.24571M 1.61M 0.72M 0.28M -
Non operating income net other - - 0.04M - -
Operating income -25.40966M -34.20954M 0.04M -4.60110M -
Other operating expenses 35.73M 49.29M 19.04M 16.45M -
Interest expense 1.15M 0.50M 0.72M 0.00000M 0.00000M
Tax provision - - - 0.00000M -
Interest income - - 0.00134M 0.04M -
Net interest income -1.14820M -0.50416M -0.71750M 0.04M -
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 10.58M 1.29M 1.83M -2.80660M -0.00232M
Total revenue 10.32M 15.08M 19.05M 11.85M -
Total operating expenses 30.77M 41.76M 12.45M 11.56M -
Cost of revenue 4.96M 7.53M 6.60M 4.89M -
Total other income expense net -11.43080M 0.50M -0.71884M -1.15447M -
Discontinued operations - - - - -
Net income from continuing ops -36.84045M -33.70475M -0.67985M -5.75556M -
Net income applicable to common shares - -33.16199M -1.75665M -3.56415M -2.01064M
Preferred stock and other adjustments - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 18.90M 50.70M 17.39M 12.78M 15.67M
Intangible assets 13.36M 20.49M 5.57M 5.33M 6.14M
Earning assets - - - - -
Other current assets 1.05M 1.18M 0.51M 0.08M 0.08M
Total liab 16.99M 12.72M 15.77M 9.17M 6.30M
Total stockholder equity 1.53M 36.72M -1.02973M -3.06435M 0.50M
Deferred long term liab - - 0.75M - -
Other current liab 10.26M 6.69M 3.36M 0.85M 0.99M
Common stock 0.00019M 0.00186M - -3.06435M 0.50M
Capital stock 0.00019M 0.00186M - - -
Retained earnings -73.97913M -37.98833M -1.02973M -3.06435M 0.50M
Other liab - 4.12M 0.86M - -
Good will 0.00000M 4.87M 0.14M 0.14M 0.71M
Other assets - - 0.77M 0.06M 0.05M
Cash 0.98M 17.82M 3.99M 1.96M 3.41M
Cash and equivalents - - - - -
Total current liabilities 13.32M 8.60M 14.91M 9.17M 6.30M
Current deferred revenue 0.31M - - - -
Net debt 0.02M -17.70062M 6.86M 6.09M 1.07M
Short term debt 0.38M 0.12M 10.85M 8.05M 4.48M
Short long term debt - 0.12M 10.85M 8.05M 4.48M
Short long term debt total 1.00M 0.12M 10.85M 8.05M 4.48M
Other stockholder equity 76.45M 75.65M -1.02973M -3.06435M 0.50M
Property plant equipment - 0.73M 0.16M 0.13M 0.07M
Total current assets 4.04M 24.62M 10.47M 7.13M 8.70M
Long term investments - - - - -
Net tangible assets - 11.37M -6.73590M -8.52923M -6.35035M
Short term investments - - - - -
Net receivables 2.02M 5.63M 5.98M 5.09M 5.20M
Long term debt - - - - -
Inventory - - - - -
Accounts payable 2.37M 1.78M 0.71M 0.27M 0.83M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - 2.65M - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -0.93341M -0.94537M - -0.04949M -0.01533M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - - 1.05M 0.06M 0.05M
Deferred long term asset charges - - 0.75M - -
Non current assets total 14.85M 26.08M 6.91M 5.65M 6.97M
Capital lease obligations 1.00M - - - -
Long term debt total - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -0.29245M -14.61444M -0.24420M -0.59263M -0.48434M
Change to liabilities 0.00000M 0.94M -1.73800M -0.56529M -0.07072M
Total cashflows from investing activities - -14.61444M -0.48096M -0.59263M 1.21M
Net borrowings - -10.80944M 0.36M 3.56M 3.69M
Total cash from financing activities 1.71M 49.49M -1.54214M 3.56M 3.69M
Change to operating activities - 0.68M 4.69M -0.26096M -0.04764M
Net income -36.84045M -33.70475M -0.67985M -5.75556M -2.01064M
Change in cash -16.84033M 13.83M 2.03M -1.45315M 4.00M
Begin period cash flow 17.82M 3.99M 1.96M 3.41M -
End period cash flow 0.98M 17.82M 3.99M 1.96M 3.41M
Total cash from operating activities -19.52047M -20.94166M 4.05M -4.42485M -0.90222M
Issuance of capital stock 0.04M 63.66M - - -
Depreciation 2.06M 1.79M 0.72M 0.86M 0.37M
Other cashflows from investing activities - - -0.10000M - -
Dividends paid - - - - -
Change to inventory - - - -0.25538M -
Change to account receivables 1.81M -3.25204M 0.64M 0.06M -0.32583M
Sale purchase of stock - - -1.90328M - -
Other cashflows from financing activities 2.04M -14.17389M -1.54214M 3.56M -0.58700M
Change to netincome - 12.06M 1.49M -0.95266M 0.23M
Capital expenditures 0.29M 0.98M 0.24M 0.11M 0.02M
Change receivables - - 0.64M - -
Cash flows other operating - - -0.15432M - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - 2.03M - -
Change in working capital 1.62M -1.62963M 3.60M -0.76991M -
Stock based compensation 0.71M 9.73M - 0.00000M -
Other non cash items 12.93M 2.88M 0.42M 1.24M -
Free cash flow -19.81292M -21.92389M 3.82M -4.53314M -

Fundamentals

  • Previous Close 2.66
  • Market Cap7.90M
  • Volume8086
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-17.91204M
  • Revenue TTM8.93M
  • Revenue Per Share TTM4.06
  • Gross Profit TTM 7.55M
  • Diluted EPS TTM-10.72

Peer Comparison

Sector: Communication Services Industry: Electronic Gaming & Multimedia

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
MSGM
Motorsport Gaming Us LLC		 -0.08 3.01% 2.58 - - 0.89 15.20 0.60 -0.2861
NTES
NetEase Inc		 1.37 1.47% 94.88 15.19 13.61 0.67 3.89 0.52 1.86
NETTF
NetEase Inc		 0.91 5.00% 19.09 15.30 13.61 0.66 3.89 0.52 1.86
NTDOY
Nintendo Co ADR		 0.15 1.25% 12.13 16.90 23.81 0.03 3.25 0.02 0.06
NTDOF
Nintendo Co. Ltd		 0.36 0.74% 48.87 16.96 24.04 0.03 3.28 0.02 0.06

Reports Covered

Stock Research & News

View All

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. Motorsport Games Inc. was founded in 2018 and is headquartered in Miami, Florida. Motorsport Games Inc. operates as a subsidiary of Motorsport Network LLC.

Motorsport Gaming Us LLC

5972 NE 4th Avenue, Miami, FL, United States, 33137

Key Executives

Name Title Year Born
Mr. Dmitry Kozko CEO, Interim CFO, Principal Financial Officer, Principal Accounting Officer & Exec. Chairman 1984

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).