| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| SEATVivid Seats Inc. | 69.82M | 6.51 | 5.81 | 8.8% | -24.08% | -46.21% | 71.17% | 0.66 |
| SEGGLottery.com Inc. | 5.13M | 1.00 | -0.03 | -84.82% | -22.91% | -47.52% | 0.27 | |
| TCToken Cat Limited | 17.75M | 9.00 | -0.14 | -69.71% | -403.81% | -448.65% | ||
| UPXIUpexi, Inc. | 139.69M | 2.21 | -1.28 | -39.19% | 264.27% | 29.55% | 0.31 | |
| GRPNGroupon, Inc. | 680.2M | 16.69 | -11.05 | -4.34% | -28.52% | -159.75% | 5.88% | 6.16 |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Sales/Revenue | 16.41M | 6.78M | 7.02M | 1.07M |
| Revenue Growth % | - | -0.59% | 0.04% | -0.85% |
| Cost of Goods Sold | 8.16M | 4.31M | 5.67M | 320.87K |
| COGS % of Revenue | 0.5% | 0.64% | 0.81% | 0.3% |
| Gross Profit | 8.25M | 2.47M | 1.35M | 744.92K |
| Gross Margin % | 0.5% | 0.36% | 0.19% | 0.7% |
| Gross Profit Growth % | - | -0.7% | -0.45% | -0.45% |
| Operating Expenses | 38.13M | 58.34M | 19M | 18.91M |
| OpEx % of Revenue | 2.32% | 8.61% | 2.71% | 17.74% |
| Selling, General & Admin | 33.84M | 52.74M | 14.11M | 13.89M |
| SG&A % of Revenue | 2.06% | 7.78% | 2.01% | 13.03% |
| Research & Development | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - |
| Other Operating Expenses | 4.29M | 5.6M | 4.89M | 5.02M |
| Operating Income | -29.88M | -55.87M | -17.65M | -18.16M |
| Operating Margin % | -1.82% | -8.24% | -2.51% | -17.04% |
| Operating Income Growth % | - | -0.87% | 0.68% | -0.03% |
| EBITDA | -25.59M | -50.27M | -12.76M | -13.14M |
| EBITDA Margin % | -1.56% | -7.42% | -1.82% | -12.33% |
| EBITDA Growth % | - | -0.96% | 0.75% | -0.03% |
| D&A (Non-Cash Add-back) | 4.29M | 5.6M | 4.89M | 5.02M |
| EBIT | -34.79M | -59.6M | -25.3M | -28.17M |
| Net Interest Income | -19.79M | -764.84K | -408.77K | -508.56K |
| Interest Income | 0 | 0 | 0 | 0 |
| Interest Expense | 19.79M | 764.84K | 408.77K | 508.56K |
| Other Income/Expense | -24.7M | -4.49M | -8.06M | -10.52M |
| Pretax Income | -54.57M | -60.36M | -25.71M | -28.68M |
| Pretax Margin % | -3.33% | -8.9% | -3.66% | -26.91% |
| Income Tax | -1.66M | 23.36K | 60K | 26.32K |
| Effective Tax Rate % | 0.97% | 1% | 1% | 1% |
| Net Income | -52.91M | -60.38M | -25.77M | -28.71M |
| Net Margin % | -3.22% | -8.91% | -3.67% | -26.94% |
| Net Income Growth % | - | -0.14% | 0.57% | -0.11% |
| Net Income (Continuing) | -52.91M | -60.38M | -25.77M | -28.71M |
| Discontinued Operations | 0 | 0 | 0 | 0 |
| Minority Interest | 2.78M | 2.4M | 2.12M | 2.06M |
| EPS (Diluted) | -72.00 | -239.40 | -98.90 | -33.20 |
| EPS Growth % | - | -2.33% | 0.59% | 0.66% |
| EPS (Basic) | -72.00 | -239.40 | -98.90 | -33.20 |
| Diluted Shares Outstanding | 129.99K | 252.22K | 260.47K | 863.75K |
| Basic Shares Outstanding | 129.99K | 252.22K | 260.47K | 863.75K |
| Dividend Payout Ratio | - | - | - | - |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Total Current Assets | 55.84M | 20.44M | 20.34M | 15.89M |
| Cash & Short-Term Investments | 32.64M | 102.77K | 359.83K | 68.03K |
| Cash Only | 32.64M | 102.77K | 359.83K | 68.03K |
| Short-Term Investments | 0 | 0 | 0 | 0 |
| Accounts Receivable | 79.18K | 208.65K | 55.59K | 494.13K |
| Days Sales Outstanding | 1.76 | 11.23 | 2.89 | 169.22 |
| Inventory | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - |
| Other Current Assets | 226.2K | 718.55K | 907.63K | 880.96K |
| Total Non-Current Assets | 48.69M | 58.23M | 44.07M | 36.66M |
| Property, Plant & Equipment | 141.28K | 108.08K | 21.31K | 12.12K |
| Fixed Asset Turnover | 116.15x | 62.72x | 329.38x | 87.91x |
| Goodwill | 19.59M | 19.59M | 11.23M | 9.06M |
| Intangible Assets | 28.71M | 23.27M | 17.68M | 12.18M |
| Long-Term Investments | 250K | 250K | 250K | 250K |
| Other Non-Current Assets | 0 | 15.01M | 14.88M | 15.16M |
| Total Assets | 104.53M | 79.38M | 64.41M | 52.94M |
| Asset Turnover | 0.16x | 0.09x | 0.11x | 0.02x |
| Asset Growth % | - | -0.24% | -0.19% | -0.18% |
| Total Current Liabilities | 10.53M | 17.56M | 27.82M | 30.4M |
| Accounts Payable | 1.01M | 7.61M | 8.05M | 8.24M |
| Days Payables Outstanding | 45.03 | 644.15 | 518.5 | 9.37K |
| Short-Term Debt | 3.77M | 3.76M | 6.03M | 6.11M |
| Deferred Revenue (Current) | 1000K | 464.29K | 357.14K | 250K |
| Other Current Liabilities | 0 | 625.03K | 1.17M | 2.42M |
| Current Ratio | 5.30x | 1.16x | 0.73x | 0.52x |
| Quick Ratio | 5.30x | 1.16x | 0.73x | 0.52x |
| Cash Conversion Cycle | - | - | - | - |
| Total Non-Current Liabilities | 1.17K | 0 | 0 | 0 |
| Long-Term Debt | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.17K | 0 | 0 | 0 |
| Total Liabilities | 10.53M | 17.56M | 27.82M | 30.4M |
| Total Debt | 3.77M | 3.76M | 6.03M | 6.11M |
| Net Debt | -28.87M | 3.65M | 5.67M | 6.04M |
| Debt / Equity | 0.04x | 0.06x | 0.16x | 0.27x |
| Debt / EBITDA | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - |
| Interest Coverage | -1.51x | -73.05x | -43.18x | -35.71x |
| Total Equity | 94M | 61.82M | 36.59M | 22.54M |
| Equity Growth % | - | -0.34% | -0.41% | -0.38% |
| Book Value per Share | 723.11 | 245.09 | 140.47 | 26.10 |
| Total Shareholders' Equity | 91.22M | 59.42M | 34.47M | 20.48M |
| Common Stock | 50.26K | 2.53K | 2.88K | 18.33K |
| Retained Earnings | -148.19M | -208.19M | -235.13M | -263.47M |
| Treasury Stock | 0 | 0 | 0 | 0 |
| Accumulated OCI | -655 | 3.62K | -91.67K | 16.88K |
| Minority Interest | 2.78M | 2.4M | 2.12M | 2.06M |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Cash from Operations | -23.19M | -31.27M | -2.11M | -1.52M |
| Operating CF Margin % | -1.41% | -4.61% | -0.3% | -1.43% |
| Operating CF Growth % | - | -0.35% | 0.93% | 0.28% |
| Net Income | -53.05M | -60M | -25.56M | -28.22M |
| Depreciation & Amortization | 4.29M | 5.6M | 4.89M | 5.02M |
| Stock-Based Compensation | 14.48M | 27.95M | 2.09M | 1.64M |
| Deferred Taxes | -1.65M | 0 | 0 | 0 |
| Other Non-Cash Items | 19.77M | 274.27K | 7.76M | 14.36M |
| Working Capital Changes | -7.03M | -5.1M | 8.71M | 5.68M |
| Change in Receivables | -18.85K | -2.13M | 153.06K | -688.54K |
| Change in Inventory | 0 | 0 | 0 | 0 |
| Change in Payables | -1.56M | 6.6M | 441.9K | -191.78K |
| Cash from Investing | -13.94M | -1.25M | 0 | -1.55M |
| Capital Expenditures | -27.47K | -127.27K | 0 | -1.55M |
| CapEx % of Revenue | 0% | 0.02% | - | 1.45% |
| Acquisitions | - | - | - | - |
| Investments | - | - | - | - |
| Other Investing | -517.89K | -1.12M | 0 | 0 |
| Cash from Financing | 58.99M | -15.66K | 2.27M | 2.89M |
| Debt Issued (Net) | - | - | - | - |
| Equity Issued (Net) | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - |
| Other Financing | 42.16M | 0 | 0 | 0 |
| Net Change in Cash | - | - | - | - |
| Free Cash Flow | -23.73M | -32.52M | -2.11M | -3.07M |
| FCF Margin % | -1.45% | -4.8% | -0.3% | -2.88% |
| FCF Growth % | - | -0.37% | 0.94% | -0.46% |
| FCF per Share | -182.56 | -128.96 | -8.10 | -3.55 |
| FCF Conversion (FCF/Net Income) | 0.44x | 0.52x | 0.08x | 0.05x |
| Interest Paid | 4.44M | 483.58K | 0 | 0 |
| Taxes Paid | 5.58K | 0 | 0 | 0 |
| Metric | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Return on Equity (ROE) | -56.29% | -77.51% | -52.37% | -97.1% |
| Return on Invested Capital (ROIC) | -34.4% | -64.17% | -24.58% | -38.46% |
| Gross Margin | 50.28% | 36.41% | 19.27% | 69.89% |
| Net Margin | -322.43% | -890.73% | -367.1% | -2693.69% |
| Debt / Equity | 0.04x | 0.06x | 0.16x | 0.27x |
| Interest Coverage | -1.51x | -73.05x | -43.18x | -35.71x |
| FCF Conversion | 0.44x | 0.52x | 0.08x | 0.05x |
| Revenue Growth | - | -58.69% | 3.54% | -84.82% |
Lottery.com Inc. (SEGG) reported $0.9M in revenue for fiscal year 2024. This represents a 95% decrease from $16.4M in 2021.
Lottery.com Inc. (SEGG) saw revenue decline by 84.8% over the past year.
Lottery.com Inc. (SEGG) reported a net loss of $20.7M for fiscal year 2024.
Lottery.com Inc. (SEGG) has a return on equity (ROE) of -97.1%. Negative ROE indicates the company is unprofitable.
Lottery.com Inc. (SEGG) had negative free cash flow of $12.9M in fiscal year 2024, likely due to heavy capital investments.