MSGM · Motorsport Games Inc.
$4.55
+0.37 (+8.85%)
At close · Jul 24
Market Cap
$18.24M
Shares
4.17M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$11.3M
+30%
FY2025
Net Income
$6.93M
+351.7%
FY2025
Gross Margin
81.47%
+18.6pp
FY2025
Operating Margin
28.76%
+48.9pp
FY2025
Diluted EPS
$1.43
+252.1%
FY2025
Operating Cash Flow
$4.07M
+243.5%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| $13.57M | $11.3M | $8.69M | $6.91M | $10.32M | $741K | $19.05M | $11.85M | |
| — | -$18.79K | -$120.76K | -$772.99K | -$1.15M | -$504.16K | — | — | |
| $2.15M | $2.09M | $3.23M | $3.62M | $4.96M | $7.53M | $6.6M | $4.89M | |
| $11.43M | $9.2M | $5.46M | $3.29M | $5.36M | $7.55M | $12.45M | $6.96M | |
| — | 81.47% | 62.87% | 47.6% | 51.96% | 1018.4% | 65.37% | 58.75% | |
| $1.67M | $1.76M | $3.38M | $7.24M | $10.42M | $9.62M | $4.65M | $4.78M | |
| $737.24K | $624.62K | $739.1K | $1.69M | $6.17M | $6.48M | $3.4M | $3.77M | |
| $5.66M | $5.13M | $6.88M | $9.37M | $13.76M | $25.38M | $4.34M | $2.61M | |
| — | — | — | — | — | — | $650.7K | $810.25K | |
| $1.05M | $1.12M | $2.59M | $2.12M | $2.06M | $1.79M | $720.18K | $861.87K | |
| $8.14M | $7.56M | $11.21M | $22.7M | $40.39M | $42.07M | $12.45M | $12.14M | |
| $4.4M | $3.25M | -$1.75M | -$16.37M | -$35.03M | -$34.53M | $1147 | -$5.18M | |
| — | 28.76% | -20.14% | -236.94% | -339.25% | -4659.47% | 0.01% | -43.68% | |
| $5.44M | $4.37M | $839.59K | -$14.26M | -$32.96M | -$32.74M | $721.33K | -$4.31M | |
| $8981 | $18.79K | $120.76K | $772.99K | $1.15M | $504.16K | $717.5K | — | |
| — | — | — | — | — | — | $1339 | $35.73K | |
| $2.14M | $3.37M | -$1.18M | $2.82M | -$665.85K | -$44.77K | $107.29K | -$6523 | |
| — | — | — | — | — | $1.37M | -$70.79K | -$608.66K | |
| — | $6.6M | -$3.05M | — | — | — | — | — | |
| — | -$245.26K | — | — | — | — | — | — | |
| $6.22M | $6.93M | -$2.75M | -$14.32M | -$35.99M | $288K | -$1.76M | -$3.56M | |
| — | 61.32% | -31.69% | -207.29% | -348.59% | 38.87% | -9.22% | -30.08% | |
| $571.02K | -$83.17K | -$295.12K | -$1.27M | -$849.65K | -$542.75K | $1.08M | -$2.19M | |
| $4.15M | $4.03M | -$1.58M | -$15.24M | -$35.94M | -$34.11M | -$1.76M | — | |
| USD/shares | — | $1.43 | -$0.94 | -$5.56 | $30.73 | -$29.15 | — | — |
| USD/shares | — | $1.43 | -$0.94 | -$5.56 | $30.73 | — | — | — |
| shares | — | 4.84M | 2.92M | 2.58M | 1.17M | 1.14M | — | — |
| shares | — | 4.84M | 2.92M | 2.58M | 1.17M | 1.14M | — | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Electronic Gaming & Multimedia median 1.08×
EV/EBIT
—
P/E (TTM)
3.77×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Gaming | $11,297,898 | $8,687,462 | $6,619,502 |
| Esports | — | — | $290,172 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Ingame Revenues | $4,970,122 | $2,206,899 | — | — | — | — |
| Digital Game Sales | $4,473,211 | $5,620,642 | — | — | — | — |
| Subscription And Circulation | $1,131,031 | $18,880 | — | — | — | — |
| Software Development | $506,653 | $376,942 | — | — | — | — |
| Other | $216,881 | $464,099 | — | — | — | — |
| Esports | — | — | $290,172 | $1,179,920 | $807,795 | $300,363 |
| Gaming | — | — | $6,619,502 | $9,144,639 | $14,267,735 | $18,745,166 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Gaming | $3,369,925 | -$1,300,191 | -$15,821,785 |
| Esports | -$121,125 | -$449,661 | -$549,979 |
Operating Margin by Segment (%)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Gaming | 29.8% | -15% | -239% |
| Esports | — | — | -189.5% |