888-969-2592
Kalkine 0
countryflagCA

East Side Games Group Inc

Communication Services CA EAGR

0.47CAD
0.01(2.17%)

Last update at 2025-07-10T15:48:00Z

Day Range

0.440.47
LowHigh

52 Week Range

0.340.90
LowHigh

Fundamentals

  • Previous Close 0.46
  • Market Cap48.92M
  • Volume15055
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA6.71M
  • Revenue TTM80.83M
  • Revenue Per Share TTM1.04
  • Gross Profit TTM 48.48M
  • Diluted EPS TTM-0.04

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 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
Income before tax -0.28141M 9.95M -2.14441M -5.30444M -0.47171M
Minority interest - - - - -
Net income 0.09M 10.76M -1.88092M -4.33526M -0.47171M
Selling general administrative 12.67M 16.07M 11.69M 5.57M 0.47M
Selling and marketing expenses 21.50M 35.16M 32.28M 21.60M 7.97M
Gross profit 42.91M 59.71M 59.91M 2.02M 22.24M
Reconciled depreciation 11.41M 7.45M 6.10M 1.75M 0.00000M
Ebit 0.70M -7.83893M -4.90779M -3.85706M -0.47171M
Ebitda 12.11M 4.96M 2.87M -3.55198M -0.47171M
Depreciation and amortization 11.41M 12.80M 7.78M 0.31M 0.13M
Non operating income net other - - - - -
Operating income 0.70M -7.83893M -3.23098M -5.30444M -0.47171M
Other operating expenses 86.28M 124.12M 96.42M 36.39M 0.47M
Interest expense 0.00000M 0.48M 1.72M 0.05M 0.00004M
Tax provision -0.36807M -0.80160M -0.26349M 5.03M 0.00000M
Interest income - 0.32M 4.65M 8.49M -
Net interest income 0.00000M -0.96627M -1.71962M 0.00000M -
Extraordinary items - - - -0.18000M -
Non recurring - - - - -
Other items - - - - -
Income tax expense -0.36807M -0.80160M -0.26349M -0.96918M 0.94M
Total revenue 86.98M 116.28M 93.19M 31.09M 37.23M
Total operating expenses 42.22M 67.55M 63.14M 7.32M 0.47M
Cost of revenue 44.06M 56.57M 33.27M 29.07M 15.00M
Total other income expense net -0.97933M 17.79M 1.09M 9.05M -0.00004M
Discontinued operations - - - - -
Net income from continuing ops 0.09M 13.56M -1.88092M -4.33526M -0.47171M
Net income applicable to common shares - 10.76M -1.88092M 15.11M 2.96M
Preferred stock and other adjustments - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 62.57M 69.46M 80.25M 82.35M 21.01M
Intangible assets 9.14M 14.94M 25.60M 18.66M 6.82M
Earning assets - - - - -
Other current assets - 4.75M 1.74M 2.71M 0.03M
Total liab 15.71M 20.57M 31.73M 58.31M 10.19M
Total stockholder equity 46.86M 48.88M 48.52M 24.03M 10.82M
Deferred long term liab - - - - -
Other current liab - 4.05M 4.53M 20.75M 0.33M
Common stock - 87.81M 88.27M 74.76M 14.91M
Capital stock 85.95M 87.81M 88.27M 74.76M 14.91M
Retained earnings -48.00628M -47.08108M -47.16775M -58.08998M -4.85427M
Other liab - - - 24.53M 1.34M
Good will 30.51M 30.51M 30.51M 30.51M 3.39M
Other assets - 0.00000M - 4.80M 1.53M
Cash 7.55M 5.24M 5.66M 9.24M 7.20M
Cash and equivalents - - - 9.24M 4.42M
Total current liabilities 13.19M 14.12M 19.78M 33.79M 8.87M
Current deferred revenue - 1.64M 3.04M 0.92M -
Net debt - -5.23738M -4.78789M -9.11094M -7.20266M
Short term debt - - 0.87M 0.13M 0.00000M
Short long term debt - - 0.87M - -
Short long term debt total - - 0.87M 0.13M 0.13M
Other stockholder equity - 8.15M 7.41M 7.36M 0.76M
Property plant equipment - - - 0.68M 0.65M
Total current assets 21.62M 21.05M 18.45M 23.74M 10.71M
Long term investments 0.83M 1.10M 1.06M 3.95M -
Net tangible assets - - - -25.13720M 25.65M
Short term investments - - 0.05M 0.00000M 5.25M
Net receivables 7.74M 11.07M 11.01M 11.79M 3.38M
Long term debt - - - - -
Inventory - - 0.00000M - -
Accounts payable 9.44M 8.42M 11.34M 11.99M 8.54M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 0.00000M - - -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - 0.15M 1.07M 2.77M -
Deferred long term asset charges - - - - -
Non current assets total 40.94M 48.40M 61.80M 58.60M 10.31M
Capital lease obligations - - 0.00000M 0.13M -
Long term debt total - - - 0.00000M 0.13M
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
Investments -0.66094M -1.65849M 4.70M -1.43180M 0.59M
Change to liabilities - - 3.82M 1.05M 1.17M
Total cashflows from investing activities - -4.11646M 8.02M -2.74200M 1.75M
Net borrowings - - -0.20175M -0.19586M -0.12705M
Total cash from financing activities -1.33256M -9.48993M -4.20749M 3.69M 1.55M
Change to operating activities - - -2.15929M 5.40M -5.37663M
Net income 0.09M 10.76M -1.88092M -4.33526M -0.47171M
Change in cash -0.42051M -3.58426M 4.83M 7.17M -1.83291M
Begin period cash flow 5.66M 9.24M 4.42M 0.03M 1.87M
End period cash flow 5.24M 5.66M 9.24M 7.20M 0.03M
Total cash from operating activities 1.57M 10.02M 1.02M 2.37M -0.26657M
Issuance of capital stock - - 24.53M 3.50M 1.61M
Depreciation 11.41M 12.80M 6.10M 1.75M 0.34M
Other cashflows from investing activities - 0.00000M 9.12M -2.62381M -1.25000M
Dividends paid - 0.00000M 6.30M 1.30M 1.30M
Change to inventory - - -6.43494M - -0.07650M
Change to account receivables -0.06330M 0.24M 0.71M -0.75427M -0.02051M
Sale purchase of stock -0.46256M -0.32230M 0.38M -1.74917M 1.61M
Other cashflows from financing activities -0.87000M -10.00000M 2.29M 3.28M 0.06M
Change to netincome - - -1.30466M -6.72013M -0.08011M
Capital expenditures 0.66M 4.12M 1.10M 0.09M 0.08M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -10.44290M 3.73M -1.90349M 4.26M 0.21M
Stock based compensation 0.74M 2.53M 5.04M 0.61M 0.42M
Other non cash items -0.01802M -18.98613M -3.49880M 0.95M 0.05M
Free cash flow 0.91M 5.91M -0.08622M 2.29M -0.35143M

Peer Comparison

Sector: Communication Services Industry: Electronic Gaming & Multimedia

Company Change (CAD) Price (CAD) 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)
EAGR
East Side Games Group Inc		 0.01 2.17% 0.47 - 7.37 0.61 1.04 0.58 6.97
VRTS
Gamelancer Media Corp.		 - -% 0.01 - - 2.05 1.66 3.37 -5.384

Reports Covered

Stock Research & News

View All

Profile

East Side Games Group Inc., through its subsidiaries, develops, operates, and publishes free-to-play casual mobile games in Canada, the United States, and Europe. It also engages in the sale of in-game virtual items which enhances the game-playing experience through advertising. The company was formerly known as Leaf Mobile Inc. and changed its name to East Side Games Group Inc. in May 2022. East Side Games Group Inc. was founded in 2018 and is headquartered in Vancouver, Canada.

East Side Games Group Inc

1055 Dunsmuir Street, Vancouver, BC, Canada, V6C 3A8

Key Executives

Name Title Year Born
Mr. Jason Bailey Exec. Chair, Chief Revenue Officer & CEO 1973
Mr. James Mckenzie MacCallum C.A., C.F.A., CPA Chief Financial Officer 1970
Mr. Franklin Derek Lew Sec. & Director 1971
Mr. Omar Abdelwahed Technical Director NA
Mr. James Wagner Director of Product NA
Mr. Jason Bailey Executive Chair & CEO 1973
Jason Chan C.A., C.F.A., CPA Interim Chief Financial Officer NA
Ms. Lisa Shek Chief Operating Officer NA
Mr. James Wagner Chief of Product NA
Mr. Wally Nguyen Chief Revenue 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.