| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| EAElectronic Arts Inc. | 51.06B | 204.15 | 48.26 | -1.31% | 12.14% | 14.75% | 3.64% | 0.35 |
| NTESNetEase, Inc. | 86.18B | 136.10 | 2.96 | 1.77% | 32.45% | 22.55% | 43.48% | 0.09 |
| MSGMMotorsport Games Inc. | 17.27M | 3.40 | -3.62 | 25.73% | 23.71% | 32.88% | 0.04 | |
| TTWOTake-Two Interactive Software, Inc. | 45.15B | 244.34 | -9.55 | 5.31% | -64.26% | -116.47% | 1.92 |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Sales/Revenue | 14.76M | 11.85M | 19.05M | 15.08M | 10.32M | 6.91M | 8.69M |
| Revenue Growth % | - | -0.2% | 0.61% | -0.21% | -0.32% | -0.33% | 0.26% |
| Cost of Goods Sold | 5.6M | 4.89M | 6.6M | 7.53M | 4.96M | 3.62M | 3.23M |
| COGS % of Revenue | 0.38% | 0.41% | 0.35% | 0.5% | 0.48% | 0.52% | 0.37% |
| Gross Profit | 9.16M | 6.96M | 12.45M | 7.55M | 5.36M | 3.29M | 5.46M |
| Gross Margin % | 0.62% | 0.59% | 0.65% | 0.5% | 0.52% | 0.48% | 0.63% |
| Gross Profit Growth % | - | -0.24% | 0.79% | -0.39% | -0.29% | -0.39% | 0.66% |
| Operating Expenses | 9.85M | 12.14M | 12.45M | 42.07M | 40.39M | 19.66M | 7.21M |
| OpEx % of Revenue | 0.67% | 1.02% | 0.65% | 2.79% | 3.91% | 2.85% | 0.83% |
| Selling, General & Admin | 6.05M | 6.38M | 7.74M | 31.85M | 19.94M | 11.06M | 7.62M |
| SG&A % of Revenue | 0.41% | 0.54% | 0.41% | 2.11% | 1.93% | 1.6% | 0.88% |
| Research & Development | 3.79M | 4.78M | 4.65M | 9.62M | 10.42M | 7.24M | 3.38M |
| R&D % of Revenue | 0.26% | 0.4% | 0.24% | 0.64% | 1.01% | 1.05% | 0.39% |
| Other Operating Expenses | 0 | 976.64K | 61.58K | 597.3K | 10.04M | 1.37M | -3.79M |
| Operating Income | -689.21K | -5.18M | 1.15K | -34.53M | -35.03M | -16.37M | -1.75M |
| Operating Margin % | -0.05% | -0.44% | 0% | -2.29% | -3.39% | -2.37% | -0.2% |
| Operating Income Growth % | - | -6.51% | 1% | -30102.71% | -0.01% | 0.53% | 0.89% |
| EBITDA | -227.72K | -4.31M | 721.33K | -32.74M | -32.96M | -14.26M | 839.59K |
| EBITDA Margin % | -0.02% | -0.36% | 0.04% | -2.17% | -3.19% | -2.06% | 0.1% |
| EBITDA Growth % | - | -17.95% | 1.17% | -46.39% | -0.01% | 0.57% | 1.06% |
| D&A (Non-Cash Add-back) | 461.49K | 861.87K | 720.18K | 1.79M | 2.06M | 2.12M | 2.59M |
| EBIT | -1.13M | -5.76M | 37.64K | -33.2M | -35.69M | -13.55M | -2.93M |
| Net Interest Income | 0 | 35.73K | -717.5K | -504.16K | -1.15M | -772.99K | -120.76K |
| Interest Income | 26.25K | 35.73K | 1.34K | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 718.84K | 504.16K | 1.15M | 772.99K | 120.76K |
| Other Income/Expense | 8.38K | -579.45K | -681K | 821.91K | -1.81M | 2.05M | -1.3M |
| Pretax Income | -1.15M | -5.76M | -679.85K | -33.7M | -36.84M | -14.32M | -3.05M |
| Pretax Margin % | -0.08% | -0.49% | -0.04% | -2.24% | -3.57% | -2.07% | -0.35% |
| Income Tax | -2.32K | 0 | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 1.74% | 0.62% | 2.58% | 0.98% | 0.98% | 1% | 0.9% |
| Net Income | -2.01M | -3.56M | -1.76M | -33.16M | -35.99M | -14.32M | -2.75M |
| Net Margin % | -0.14% | -0.3% | -0.09% | -2.2% | -3.49% | -2.07% | -0.32% |
| Net Income Growth % | - | -0.77% | 0.51% | -17.88% | -0.09% | 0.6% | 0.81% |
| Net Income (Continuing) | -1.15M | -5.76M | -679.85K | -33.7M | -36.84M | -14.32M | -3.05M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 8.87M | 6.68M | 2.65M | 1.26M | 369.69K | 1.05M | 729.74K |
| EPS (Diluted) | -1.15 | -1.69 | -1.76 | -29.10 | -30.73 | -5.06 | -0.94 |
| EPS Growth % | - | -0.47% | -0.04% | -15.53% | -0.06% | 0.84% | 0.81% |
| EPS (Basic) | -1.15 | -1.69 | -1.76 | -29.10 | -30.73 | -5.06 | -0.94 |
| Diluted Shares Outstanding | 1.75M | 1.75M | 1.03M | 1.17M | 1.17M | 2.58M | 2.92M |
| Basic Shares Outstanding | 1.75M | 1.75M | 1.03M | 1.17M | 1.17M | 2.58M | 2.92M |
| Dividend Payout Ratio | - | - | - | - | - | - | - |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Total Current Assets | 8.7M | 7.13M | 10.47M | 24.62M | 4.04M | 3.52M | 2.8M |
| Cash & Short-Term Investments | 3.41M | 1.96M | 3.99M | 17.82M | 979.31K | 1.68M | 859.27K |
| Cash Only | 3.41M | 1.96M | 3.99M | 17.82M | 979.31K | 1.68M | 859.27K |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 5.2M | 5.09M | 5.98M | 5.63M | 2.02M | 735.84K | 1.45M |
| Days Sales Outstanding | 128.71 | 156.84 | 114.52 | 136.26 | 71.26 | 38.87 | 60.79 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - |
| Other Current Assets | 0 | 0 | 0 | 0 | 1.05M | 1.11M | 490.22K |
| Total Non-Current Assets | 6.97M | 5.65M | 6.91M | 26.08M | 14.85M | 6.24M | 3.47M |
| Property, Plant & Equipment | 70.73K | 127.41K | 162.15K | 727.09K | 1.49M | 445K | 106.44K |
| Fixed Asset Turnover | 208.62x | 93.02x | 117.46x | 20.73x | 6.91x | 15.53x | 81.62x |
| Goodwill | 712.73K | 137.72K | 137.72K | 4.87M | 0 | 0 | 0 |
| Intangible Assets | 6.14M | 5.33M | 5.57M | 20.49M | 13.36M | 5.8M | 3.37M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 49.78K | 55.36K | 1.05M | 0 | 0 | 0 | 0 |
| Total Assets | 15.67M | 12.78M | 17.39M | 50.7M | 18.9M | 9.76M | 6.27M |
| Asset Turnover | 0.94x | 0.93x | 1.10x | 0.30x | 0.55x | 0.71x | 1.39x |
| Asset Growth % | - | -0.18% | 0.36% | 1.92% | -0.63% | -0.48% | -0.36% |
| Total Current Liabilities | 6.3M | 9.17M | 14.91M | 9.12M | 13.32M | 7.59M | 5.02M |
| Accounts Payable | 832.14K | 266.85K | 705.95K | 1.78M | 2.37M | 813.66K | 2.98M |
| Days Payables Outstanding | 54.24 | 19.92 | 39.07 | 86.52 | 174.56 | 82.03 | 336.76 |
| Short-Term Debt | 4.48M | 8.05M | 10.85M | 119.02K | 0 | 0 | 0 |
| Deferred Revenue (Current) | 0 | 0 | 0 | 523.8K | 311.94K | 270.85K | 390.46K |
| Other Current Liabilities | 275.15K | -8.05M | -10.85M | 3.31M | 3.79M | 5.2M | 959.96K |
| Current Ratio | 1.38x | 0.78x | 0.70x | 2.70x | 0.30x | 0.46x | 0.56x |
| Quick Ratio | 1.38x | 0.78x | 0.70x | 2.70x | 0.30x | 0.46x | 0.56x |
| Cash Conversion Cycle | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 0 | 0 | 856.69K | 3.6M | 3.67M | 76.76K | 20.44K |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 617.29K | 45.66K | 16.31K |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 856.69K | 3.6M | 3.06M | 31.1K | 4.13K |
| Total Liabilities | 6.3M | 9.17M | 15.77M | 12.72M | 16.99M | 7.67M | 5.04M |
| Total Debt | 4.48M | 8.05M | 10.85M | 119.02K | 997.83K | 198.67K | 47.41K |
| Net Debt | 1.07M | 6.09M | 6.86M | -17.7M | 18.52K | -1.48M | -811.86K |
| Debt / Equity | 0.48x | 2.23x | 6.72x | 0.00x | 0.52x | 0.10x | 0.04x |
| Debt / EBITDA | - | - | 15.05x | - | - | - | 0.06x |
| Net Debt / EBITDA | - | - | 9.51x | - | - | - | -0.97x |
| Interest Coverage | - | - | 0.00x | -68.48x | -30.51x | -21.18x | -14.49x |
| Total Equity | 9.37M | 3.61M | 1.62M | 37.98M | 1.9M | 2.09M | 1.23M |
| Equity Growth % | - | -0.61% | -0.55% | 22.51% | -0.95% | 0.1% | -0.41% |
| Book Value per Share | 5.37 | 2.07 | 1.57 | 32.60 | 1.62 | 0.81 | 0.42 |
| Total Shareholders' Equity | 499.79K | -3.06M | -1.03M | 36.72M | 1.53M | 1.04M | 496.26K |
| Common Stock | 499.79K | 0 | 0 | 1.86K | 187 | 339 | 385 |
| Retained Earnings | 499.79K | 0 | -4.83M | -37.99M | -73.98M | -89.04M | -91.79M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 4.93K | -945.38K | -933.41K | -1.85M | -674.43K |
| Minority Interest | 8.87M | 6.68M | 2.65M | 1.26M | 369.69K | 1.05M | 729.74K |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Cash from Operations | -902.22K | -4.42M | 4.05M | -20.94M | -19.52M | -12.92M | -2.84M |
| Operating CF Margin % | -0.06% | -0.37% | 0.21% | -1.39% | -1.89% | -1.87% | -0.33% |
| Operating CF Growth % | - | -3.9% | 1.92% | -6.17% | 0.07% | 0.34% | 0.78% |
| Net Income | -2.01M | -5.76M | -1.76M | -33.7M | -36.84M | -13.05M | -3.05M |
| Depreciation & Amortization | 461.49K | 861.87K | 720.18K | 1.79M | 2.06M | 2.12M | 2.59M |
| Stock-Based Compensation | 546.55K | 0 | 0 | 9.73M | 714.52K | 957.3K | 152.96K |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 2.41M | 1.24M | 1.49M | 3.26M | 12.93M | -130.46K | -2.46M |
| Working Capital Changes | -444.19K | -769.91K | 3.6M | -2.01M | 1.62M | -2.81M | -71.49K |
| Change in Receivables | -325.83K | 56.34K | 642.73K | -3.25M | 1.23M | 1.58M | -718.46K |
| Change in Inventory | 0 | -255.38K | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -73.7K | -565.29K | -1.74M | 944.53K | 525.29K | -1.64M | 2.17M |
| Cash from Investing | 1.21M | -592.63K | -1.8M | -14.39M | -292.45K | 4.21M | 1.18M |
| Capital Expenditures | -23.88K | -108.29K | -236.75K | -754.3K | -292.45K | -31.65K | -25.02K |
| CapEx % of Revenue | 0% | 0.01% | 0.01% | 0.05% | 0.03% | 0% | 0% |
| Acquisitions | - | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - | - |
| Other Investing | 1.23M | -484.33K | 0 | 0 | 0 | 4.24M | 1.2M |
| Cash from Financing | 3.69M | 3.56M | -225.85K | 49.26M | 1.71M | 9.94M | 834.05K |
| Debt Issued (Net) | - | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - | - |
| Other Financing | 3.69M | 3.56M | -587K | -14.17M | 2.04M | -850K | -50K |
| Net Change in Cash | - | - | - | - | - | - | - |
| Free Cash Flow | -926.1K | -4.53M | 3.92M | -21.7M | -19.81M | -13.71M | -2.86M |
| FCF Margin % | -0.06% | -0.38% | 0.21% | -1.44% | -1.92% | -1.98% | -0.33% |
| FCF Growth % | - | -3.89% | 1.86% | -6.54% | 0.09% | 0.31% | 0.79% |
| FCF per Share | -0.53 | -2.60 | 3.80 | -18.62 | -16.91 | -5.32 | -0.98 |
| FCF Conversion (FCF/Net Income) | 0.45x | 1.24x | -2.31x | 0.63x | 0.54x | 0.90x | 1.03x |
| Interest Paid | 0 | 0 | 0 | 804.67K | 190.27K | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -21.46% | -54.92% | -67.2% | -167.49% | -180.47% | -717.4% | -166.06% |
| Return on Invested Capital (ROIC) | -4.95% | -38.57% | 0.01% | -180.08% | -236.63% | -968.71% | -255.5% |
| Gross Margin | 62.05% | 58.75% | 65.37% | 50.06% | 51.96% | 47.6% | 62.87% |
| Net Margin | -13.63% | -30.08% | -9.22% | -219.97% | -348.59% | -207.29% | -31.69% |
| Debt / Equity | 0.48x | 2.23x | 6.72x | 0.00x | 0.52x | 0.10x | 0.04x |
| Interest Coverage | - | - | 0.00x | -68.48x | -30.51x | -21.18x | -14.49x |
| FCF Conversion | 0.45x | 1.24x | -2.31x | 0.63x | 0.54x | 0.90x | 1.03x |
| Revenue Growth | - | -19.69% | 60.71% | -20.84% | -31.51% | -33.08% | 25.73% |
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Esports | 300.36K | 807.79K | 1.18M | 290.17K |
| Esports Growth | - | 168.94% | 46.07% | -75.41% |
| Gaming | 18.75M | - | 9.14M | - |
| Gaming Growth | - | - | - | - |
Motorsport Games Inc. (MSGM) reported $9.4M in revenue for fiscal year 2024. This represents a 36% decrease from $14.8M in 2018.
Motorsport Games Inc. (MSGM) grew revenue by 25.7% over the past year. This is strong growth.
Yes, Motorsport Games Inc. (MSGM) is profitable, generating $2.2M in net income for fiscal year 2024 (-31.7% net margin).
Motorsport Games Inc. (MSGM) has a return on equity (ROE) of -166.1%. Negative ROE indicates the company is unprofitable.
Motorsport Games Inc. (MSGM) had negative free cash flow of $0.1M in fiscal year 2024, likely due to heavy capital investments.