Gamelancer Media Corp.

Communication Services CA VRTS

0.015CAD
-(-%)

Last update at 2025-07-10T13:35:00Z

Day Range

0.010.02
LowHigh

52 Week Range

0.010.03
LowHigh

Fundamentals

  • Previous Close 0.01
  • Market Cap9.71M
  • Volume57588
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-2.68092M
  • Revenue TTM4.72M
  • Revenue Per Share TTM0.007
  • Gross Profit TTM 3.29M
  • Diluted EPS TTM-

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

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 -53.25404M -11.29495M -9.57933M 0.14M -0.02725M
Minority interest - - - - -
Net income -49.01880M -10.70821M -9.57933M 0.14M -0.02725M
Selling general administrative 6.88M 8.94M 8.01M 0.10M 0.00725M
Selling and marketing expenses 0.89M 1.62M 0.39M - -
Gross profit -0.97226M 2.34M 0.11M -0.02229M -
Reconciled depreciation - - - - -
Ebit -6.54652M -10.07641M -9.19717M -0.38069M -0.17911M
Ebitda -4.33000M -8.39670M -9.11476M -0.35840M -0.00725M
Depreciation and amortization 2.22M 1.68M 0.08M 0.02M 0.17M
Non operating income net other - - - - -
Operating income -6.54652M -10.07641M -9.19717M -0.35840M -0.00725M
Other operating expenses 11.39M 13.64M 9.38M 0.10M 0.00725M
Interest expense 0.61M 0.10M 0.20M 0.00402M -
Tax provision - -0.58674M - - -
Interest income - - 0.35M 0.00612M -
Net interest income - - - - -
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense -4.23525M -0.58674M 0.20M -0.26192M -0.17186M
Total revenue 4.85M 3.56M 0.19M 0.00000M -
Total operating expenses 5.57M 12.42M 9.38M 0.10M 0.00725M
Cost of revenue 5.82M 1.22M 0.08M 0.02M -
Total other income expense net -46.70752M -1.12144M -0.18591M 0.25M -0.02000M
Discontinued operations - - - - -
Net income from continuing ops - - - - -
Net income applicable to common shares - -10.70821M -9.74257M -1.93364M -
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 7.72M 49.56M 7.85M 0.85M -
Intangible assets 3.18M 19.20M 1.11M - -
Earning assets - - - - -
Other current assets 0.39M 0.00744M - - -
Total liab 9.79M 17.21M 1.70M 0.56M 0.60M
Total stockholder equity -2.06920M 32.35M 6.15M 0.29M -0.59720M
Deferred long term liab - - - - -
Other current liab 0.12M - - - 0.14M
Common stock 58.79M 49.07M 16.92M 2.50M 2.27M
Capital stock - - - - -
Retained earnings -71.52220M -18.26766M -10.60201M -2.20247M -2.93746M
Other liab - - - - -
Good will - 27.76M 2.23M - -
Other assets 0.00000M 0.05M 0.05M 0.19M -
Cash 1.16M 0.56M 3.75M 0.26M -
Cash and equivalents - - - - -
Total current liabilities 3.54M 7.95M 1.70M 0.54M 0.60M
Current deferred revenue 0.06M - - - -
Net debt 4.62M - - - 0.46M
Short term debt 0.25M 0.00000M 0.00000M 0.00000M 0.46M
Short long term debt - - - - -
Short long term debt total 5.78M - - - 0.46M
Other stockholder equity 0.00000M 1.55M -0.16325M - -
Property plant equipment - 0.00173M 0.03M 0.07M -
Total current assets 3.88M 2.55M 4.42M 0.43M -
Long term investments - - - - -
Net tangible assets - - - - -
Short term investments - - - - -
Net receivables 2.33M 1.37M 0.14M - -
Long term debt - 3.99M - - -
Inventory - 0.09M - - -
Accounts payable 3.10M - - - -
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 10.66M - - - 0.07M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.00442M - - - -
Deferred long term asset charges - - - - -
Non current assets total 3.85M - - - -
Capital lease obligations - - - - -
Long term debt total - 3.99M 0.00000M 0.02M -
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 - - - - -
Change to liabilities - - - - -
Total cashflows from investing activities - -12.60001M -0.04823M -0.20820M -
Net borrowings - - - - -
Total cash from financing activities 10.86M 14.91M 8.20M 0.14M -
Change to operating activities - - - - -
Net income -49.01880M -10.70821M -9.57933M 0.14M -0.02725M
Change in cash 0.60M -3.19578M 3.49M 0.05M -
Begin period cash flow 0.56M 3.75M 0.26M - -
End period cash flow 1.16M 0.56M 3.75M 0.05M -
Total cash from operating activities -3.63127M -5.48373M -4.66280M -0.09141M -
Issuance of capital stock - - - - -
Depreciation 2.22M 1.68M 0.08M 0.02M -
Other cashflows from investing activities - -12.34637M -0.04358M -0.20820M -
Dividends paid - - - - -
Change to inventory 0.09M -0.08798M 0.34M - -
Change to account receivables -0.57126M -0.64972M -0.33665M -0.02062M -
Sale purchase of stock - 11.12M 9.82M 2.11M -
Other cashflows from financing activities 0.65M 4.81M 7.95M -0.04721M -
Change to netincome - - - - -
Capital expenditures 0.00000M 0.25M 0.00464M 0.18M 0.00000M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -0.32233M 0.63M 0.61M 0.03M 0.03M
Stock based compensation 1.42M 2.19M 0.69M - -
Other non cash items 46.49M 0.31M 3.38M -0.27692M -
Free cash flow -3.63127M -5.73737M -4.66745M -0.27511M -

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

Reports Covered

Stock Research & News

Profile

Vertiqal Studios Corp., a digital strategy, creative and distribution holding company, owns gaming and lifestyle networks on social media in Canada. The company creates and distributes viral videos for brands and advertisers to create always-on digital strategies. It also partners with brands to develop strategic solutions, creative ideation, and content production, as well as provides distribution and amplification through its owned and operated channels, such as all delivered with boutique; and white-glove service. The company was formerly known as Gamelancer Media Corp. and changed its name to Vertiqal Studios Corp. in August 2024. The company is based in Toronto, Canada.

Gamelancer Media Corp.

117 Peter Street, Toronto, ON, Canada, M5V 0M3

Key Executives

Name Title Year Born
Mr. Razvan Romanescu Co-Founder & Director NA
Ms. Pooja Sharma Chief Financial Officer NA
Mr. Samuel Banks VP of Diversity & Inclusion and Member of Board of Advisor NA
Mr. Jonathan F. Dwyer Chairman & CEO NA
Mr. Tyler Wells Chief Operating Officer NA
Mr. Mike Piers Vice President of Administration & Analytics NA
Bill Mitoulas Investor Relations NA
Mr. Kristopher Mychasiw Head of Global Partnerships & Sales NA
Mr. Gopal Patel Senior Vice President of Revenue Operations NA
Mr. Kris Roeske Head of Content 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.