Financial Snapshot

Revenue
$8.461M
TTM
Gross Margin
64.66%
TTM
Net Earnings
$4.462M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
49.41%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
$2.171M
Q3 2024
Cash
Q3 2024
P/E
1.079
Nov 29, 2024 EST
Free Cash Flow
-$4.240M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018
Revenue $6.910M $10.32M $15.08M $19.05M $11.85M $14.76M
YoY Change -33.08% -31.51% -20.86% 60.76% -19.72%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018
Revenue $6.910M $10.32M $15.08M $19.05M $11.85M $14.76M
Cost Of Revenue $3.621M $4.960M $7.529M $6.596M $4.889M $5.310M
Gross Profit $3.289M $5.364M $7.546M $12.45M $6.960M $9.450M
Gross Profit Margin 47.6% 51.96% 50.06% 65.35% 58.73% 64.02%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018
Selling, General & Admin $11.06M $19.94M $31.85M $7.738M $6.377M $6.290M
YoY Change -44.53% -37.41% 311.67% 21.33% 1.39%
% of Gross Profit 336.19% 371.66% 422.11% 62.15% 91.63% 66.56%
Research & Development $7.237M $10.42M $9.622M $4.649M $4.784M $3.900M
YoY Change -30.53% 8.27% 106.95% -2.82% 22.67%
% of Gross Profit 220.03% 194.2% 127.5% 37.34% 68.74% 41.27%
Depreciation & Amortization $2.115M $2.063M $1.785M $720.0K $860.0K $460.0K
YoY Change 2.56% 15.54% 147.93% -16.28% 86.96%
% of Gross Profit 64.32% 38.45% 23.65% 5.78% 12.36% 4.87%
Operating Expenses $18.69M $40.39M $41.76M $12.39M $11.16M $10.48M
YoY Change -53.72% -3.27% 237.1% 10.98% 6.5%
Operating Profit -$15.40M -$35.03M -$34.21M $63.07K -$4.201M -$1.030M
YoY Change -56.02% 2.39% -54341.47% -101.5% 307.9%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018
Interest Expense -$773.0K $1.148M $504.2K $717.5K -$30.00K
YoY Change -167.32% 127.75% -29.73%
% of Operating Profit 1137.64%
Other Income/Expense, Net $5.859M -$665.8K -$44.77K $110.0K -$10.00K $30.00K
YoY Change -979.92% 1387.26% -140.7% -1200.0% -133.33%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018
Pretax Income -$14.32M -$36.84M -$33.70M -$680.0K -$5.760M -$1.150M
YoY Change -61.12% 9.3% 4856.58% -88.19% 400.87%
Income Tax $0.00 $0.00
% Of Pretax Income
Net Earnings -$13.05M -$35.99M -$33.16M -$1.760M -$3.560M -$2.020M
YoY Change -63.74% 8.53% 1784.2% -50.56% 76.24%
Net Earnings / Revenue -188.88% -348.59% -219.97% -9.24% -30.04% -13.69%
Basic Earnings Per Share $5.06 -$30.73 -$29.15
Diluted Earnings Per Share -$5.06 -$30.73 -$1.779M -$107.6K -$217.7K -$123.5K

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018
Cash & Short-Term Investments $1.675M $979.3K $17.82M $3.990M $1.960M $3.410M
YoY Change 71.06% -94.5% 346.61% 103.57% -42.52%
Cash & Equivalents
Short-Term Investments
Other Short-Term Assets $1.107M $1.048M $1.175M $510.0K $80.00K $80.00K
YoY Change 5.58% -10.8% 130.46% 537.5% 0.0%
Inventory
Prepaid Expenses
Receivables $735.8K $1.809M $5.490M $5.980M $5.090M $5.200M
Other Receivables $0.00 $206.5K $137.6K $0.00 $0.00 $0.00
Total Short-Term Assets $3.518M $4.043M $24.62M $10.47M $7.130M $8.700M
YoY Change -13.0% -83.58% 135.18% 46.84% -18.05%
Property, Plant & Equipment $445.0K $1.494M $727.1K $160.0K $130.0K $70.00K
YoY Change -70.22% 105.51% 354.43% 23.08% 85.71%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $0.00 $1.050M $60.00K $50.00K
YoY Change -100.0% 1650.0% 20.0%
Total Long-Term Assets $6.241M $14.85M $26.08M $6.920M $5.650M $6.970M
YoY Change -57.99% -43.04% 276.88% 22.48% -18.94%
Total Assets $9.759M $18.90M $50.70M $17.39M $12.78M $15.67M
YoY Change
Accounts Payable $813.7K $2.372M $1.785M $710.0K $270.0K $830.0K
YoY Change -65.7% 32.92% 151.36% 162.96% -67.47%
Accrued Expenses $1.620M $3.485M $3.524M $3.120M $850.0K $990.0K
YoY Change -53.5% -1.11% 12.96% 267.06% -14.14%
Deferred Revenue
YoY Change
Short-Term Debt $77.72K $4.589M $119.0K $10.85M $8.050M $4.480M
YoY Change -98.31% 3755.83% -98.9% 34.78% 79.69%
Long-Term Debt Due $153.0K $380.5K $0.00
YoY Change -59.79%
Total Short-Term Liabilities $7.592M $13.32M $8.598M $14.91M $9.170M $6.300M
YoY Change -43.01% 54.93% -42.33% 62.6% 45.56%
Long-Term Debt $45.66K $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Other Long-Term Liabilities $31.10K $3.673M $4.123M $860.0K
YoY Change -99.15% -10.92% 379.41%
Total Long-Term Liabilities $76.76K $3.673M $4.123M $860.0K $0.00 $0.00
YoY Change -97.91% -10.92% 379.41%
Total Liabilities $6.716M $17.36M $13.98M $18.42M $15.84M $15.17M
YoY Change -61.33% 24.17% -24.08% 16.29% 4.42%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2020 2019 2018
Basic Shares Outstanding 2.577M shares 1.171M shares
Diluted Shares Outstanding 2.577M shares 1.171M shares
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $4.8156 Million

About Motorsport Games Inc.

Motorsport Games, Inc. engages in the business of developing and publishing racing games. The company is headquartered in Miami, Florida and currently employs 50 full-time employees. The company went IPO on 2021-01-13. The firm is a racing game developer, publisher and esports ecosystem provider of official motorsport racing series throughout the world. The company develops and publishes multi-platform racing video games, including for game consoles, personal computers (PCs), and mobile platforms through various retail and digital channels, including full-game and downloadable content. The company operates through two segments: Gaming segment and Esports segment. The Gaming segment is engaged in the development and publishing of interactive racing video games, entertainment content and services. The Esports segment includes organization and facilitation of esports tournaments, competitions, and events for its licensed racing games as well as on behalf of third-party video game racing series and other video game publishers. The firm also owns the rFactor 2 and KartKraft simulation platforms.

Industry: Services-Prepackaged Software Peers: PLAYSTUDIOS, Inc. Activision Blizzard, Inc. SPYR, Inc. Skillz Inc. Golden Matrix Group, Inc. Tapinator, Inc.