Explore 3 Stock Ideas & Industry Insights Download Free Report

888-969-2592
Shopping Cart 0
countryflagCA
Login

Motorsport Gaming Us LLC

Communication Services US MSGM

4.0USD
0.17(4.44%)

Last update at 2026-06-29T20:00:00Z

Day Range

3.784.09
LowHigh

52 Week Range

2.008.71
LowHigh

Fundamentals

  • Previous Close 3.83
  • Market Cap8.73M
  • Volume41985
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-10.43835M
  • Revenue TTM8.21M
  • Revenue Per Share TTM3.03
  • Gross Profit TTM 7.55M
  • Diluted EPS TTM-3.33

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

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 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 9.76M 18.90M 50.70M 17.39M 12.78M
Intangible assets 5.80M 13.36M 20.49M 5.57M 5.33M
Earning assets - - - - -
Other current assets 1.11M 1.05M 1.18M 0.51M 0.08M
Total liab 7.67M 16.99M 12.72M 15.77M 9.17M
Total stockholder equity 3.04M 1.53M 36.72M -1.02973M -3.06435M
Deferred long term liab - - - 0.75M -
Other current liab 6.28M 10.26M 6.69M 3.36M 0.85M
Common stock 0.00034M 0.00019M 0.00186M - -3.06435M
Capital stock 0.00034M 0.00019M 0.00186M - -
Retained earnings -87.03027M -73.97913M -37.98833M -1.02973M -3.06435M
Other liab - - 4.12M 0.86M -
Good will - 0.00000M 4.87M 0.14M 0.14M
Other assets - - - 0.77M 0.06M
Cash 1.68M 0.98M 17.82M 3.99M 1.96M
Cash and equivalents - - - - -
Total current liabilities 7.59M 13.32M 8.60M 14.91M 9.17M
Current deferred revenue 0.27M 0.31M - - -
Net debt -1.39882M 0.02M -17.70062M 6.86M 6.09M
Short term debt 0.23M 0.38M 0.12M 10.85M 8.05M
Short long term debt - - 0.12M 10.85M 8.05M
Short long term debt total 0.28M 1.00M 0.12M 10.85M 8.05M
Other stockholder equity 91.92M 76.45M 75.65M -1.02973M -3.06435M
Property plant equipment - - 0.73M 0.16M 0.13M
Total current assets 3.52M 4.04M 24.62M 10.47M 7.13M
Long term investments - - - - -
Net tangible assets - - 11.37M -6.73590M -8.52923M
Short term investments - - - - -
Net receivables 0.74M 2.02M 5.63M 5.98M 5.09M
Long term debt - - - - -
Inventory 0.00000M - - - -
Accounts payable 0.81M 2.37M 1.78M 0.71M 0.27M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - 2.65M -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -1.85022M -0.93341M -0.94537M - -0.04949M
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
Deferred long term asset charges - - - 0.75M -
Non current assets total 6.24M 14.85M 26.08M 6.91M 5.65M
Capital lease obligations 0.20M 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 -

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		 0.17 4.44% 4.00 - - 1.10 2.50 0.89 -0.5352
NETTF
NetEase Inc		 - -% 24.26 15.30 13.61 0.66 3.89 0.52 1.86
NTES
NetEase Inc		 5.45 4.41% 129.16 13.81 12.32 0.60 3.46 0.46 1.54
NTDOY
Nintendo Co ADR		 0.49 4.81% 10.68 16.90 23.81 0.03 3.25 0.02 0.06
NTDOF
Nintendo Co. Ltd		 1.75 4.24% 43.00 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 rFactor 2, a realistic racing simulation game; NASCAR Heat Mobile, a racing experience for mobile devices; NASCAR Heat 3, NASCAR Heat 4, NASCAR Heat 5, NASCAR Heat Ultimate Edition, and NASCAR 21: Ignition, which are racing video games; KartKraft, a kart racing simulator; NASCAR Rivals, a racing video game; and Le Mans Ultimate, a official game of the FIA World Endurance Championship and 24 Hours of Le Mans. 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 offers its products for game consoles, personal computer, and mobile platforms through various retail and digital channels, including full-game and downloadable content. The company 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
Mr. Stephen Hood CEO & President 1978
Stanley Beckley Chief Financial Officer NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.