YOLFTbeta
Motorsport Gaming Us LLC

Motorsport Gaming Us LLC

MSGM · NASDAQ · Communication Services / Electronic Gaming & Multimedia

3.91USD-0.37 (-8.64%)

Price History

Full chart

Market Stats

Previous Close4.28
Open4.28
Day Range3.65 – 4.28
52-Week Range2.11 – 5.56
Volume134.43K
Market Cap19.64M
P/E (TTM)14.27
Forward P/E3.98
EPS0.30
Dividend Yield0.00%
Beta1.73
50-Day Avg4.31
200-Day Avg4.02

About

Motorsport Games Inc. develops and publishes racing video games for personal computers in the United States. The company operates through Gaming and Esports segments. It provides rFactor 2, a realistic racing simulation game; KartKraft, a kart racing simulator; and Le Mans Ultimate, an official game of the FIA World Endurance Championship and 24 Hours of Le Mans. The company also organizes and facilitates esports tournaments, competitions, and events for its licensed racing games, as well as on behalf of third-party racing game developers and publishers. It offers its products for game consoles, personal computer, and mobile platforms through various retail and digital channels, including full-game and downloadable content. The company was founded in 2018 and is headquartered in Miramar, Florida. Motorsport Games Inc. operates as a subsidiary of Driven Lifestyle Group LLC.

Company Details

  • SectorCommunication Services
  • IndustryElectronic Gaming & Multimedia
  • CEOMr. Stephen Hood
  • Employees26
  • Headquarters3350 SW 148th Avenue, Miramar, FL, United States, 33027, USA
  • Websitehttps://motorsportgames.com

Leadership

  • Mr. Stephen HoodCEO, President & Director · b. 1978
  • Mr. Stanley BeckleyChief Accounting and Compliance Officer · b. 1983
  • Mr. Peter Hansen-ChambersChief Financial Officer · b. 1983
  • Mr. Ben Rossiter-TurnerVice President of Competition

Financials

Income Statement

Currency: USD2018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue14.76M11.85M19.05M15.08M10.32M6.91M8.69M11.30M
Growth (%)--19.69%+60.71%-20.84%-31.51%-33.08%+25.73%+30.05%
Cost of Revenue5.60M4.89M6.60M7.53M4.96M3.62M3.23M2.14M
Gross Profit9.16M6.96M12.45M7.55M5.36M3.29M5.46M9.16M
Gross Margin62.05%58.75%65.37%50.06%51.96%47.60%62.87%81.06%
Operating Expense9.85M12.14M12.45M42.07M40.39M19.66M7.21M7.52M
Operating Income-689.21K-5.18M1.15K-34.53M-35.03M-16.37M-1.75M1.64M
Operating Margin-4.67%-43.68%0.01%-229.02%-339.25%-236.94%-20.14%14.52%
EBITDA-665.76K-4.89M757.82K-31.42M-33.63M-11.43M-337.88K7.74M
EBITDA Margin-4.51%-41.29%3.98%-208.39%-325.73%-165.49%-3.89%68.51%
Net Income-2.01M-3.56M-1.76M-33.16M-35.99M-14.32M-2.75M6.93M
Net Income Margin-13.63%-30.08%-9.22%-219.97%-348.59%-207.29%-31.69%61.32%
R&D3.79M4.78M4.65M9.62M10.42M7.24M3.38M1.76M
R&D as % of Total Revenue25.71%40.37%24.41%63.82%100.90%104.74%38.89%15.58%
Interest Expense00718.84K504.16K1.15M772.99K120.76K18.79K
Interest Expense % of Total Revenue0.00%0.00%3.77%3.34%11.12%11.19%1.39%0.17%

Balance Sheet

Currency: USD2018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets15.67M12.78M17.39M50.70M18.90M9.76M6.27M11.97M
Total Liabilities6.30M9.17M15.77M12.72M16.99M7.67M5.04M4.39M
Total Equity499.79K-3.06M-1.03M36.72M1.53M1.04M496.26K6.78M
Cash3.41M1.96M3.99M17.82M979.31K1.68M859.27K4.99M
Total Debt4.48M8.05M10.85M119.02K997.83K198.67K47.41K17.57K
Net Debt1.07M6.09M6.86M-17.70M18.52K-1.48M-811.86K-4.98M

Cash Flow

Currency: USD2018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-902.22K-4.42M4.05M-20.94M-19.52M-12.92M-2.84M4.07M
Investing Cash Flow1.21M-592.63K-1.80M-14.39M-292.45K4.21M1.18M-1.12M
Financing Cash Flow3.69M3.56M-225.85K49.26M1.71M9.94M834.05K1.06M
Capital Expenditure23.88K108.29K136.75K754.30K292.45K789.15K25.02K12.07K
Free Cash Flow-926.10K-4.53M3.92M-21.70M-19.81M-13.71M-2.86M4.06M
FCF to OCF102.65%102.45%96.63%103.60%101.50%106.11%100.88%99.70%

Earnings

Report DateDec 2, 2020Mar 24, 2021May 17, 2021Aug 11, 2021Nov 4, 2021Mar 30, 2022May 16, 2022Aug 10, 2022Nov 18, 2022Mar 24, 2023May 11, 2023Aug 21, 2023Nov 7, 2023May 7, 2024Aug 9, 2024Nov 14, 2024Mar 31, 2025May 5, 2025Aug 13, 2025Nov 13, 2025Aug 14, 2026Nov 5, 2026
EPS Estimate0.000.00-12.90-4.00-4.40-0.03-4.60-4.40-4.40-3.73-3.35-1.91-1.72-0.780.69-0.63----0.020.08
EPS Actual0.05-0.22-13.00-5.00-5.47-6.00-5.02-4.96-6.36-4.17-2.33-3.02-1.28-0.600.870.00-1.200.330.820.140.19-
Surprise---0.78%-25.00%-24.32%-19900.00%-9.13%-12.73%-44.55%-11.80%30.45%-58.12%25.58%23.08%26.09%100.51%----850.00%-
Timing-After-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketPre-market-After-hoursAfter-hoursAfter-hours

Key Statistics & Ratios

Market Cap19.64M
Enterprise Value17.40M
Trailing P/E14.27
Forward P/E3.98
PEG Ratio0.16
Price / Sales1.35
Price / Book5.13
EPS0.30
Book Value0.931
Revenue (TTM)14.52M
Gross Profit (TTM)12.18M
EBITDA3.58M
Profit Margin16.16%
Operating Margin18.03%
Return on Equity51.40%
Return on Assets25.01%
Shares Outstanding4.59M
Shares Float3.00M
Beta1.73
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Analyst Ratings

Hold
Based on 1 analystsTarget 9.00
  • Hold
    1

Ownership Breakdown

Institutions
22.70%
Insiders
45.13%
Retail / Other
32.17%

Top Institutional Holders

  • Citadel Advisors Llc
    63.23K1.38%
  • Jane Street Group LLC
    63.16K1.38%
  • Geode Capital Management, LLC
    37.67K0.82%
  • Vanguard Capital Management, LLC
    28.11K0.61%
  • Two Sigma Investments LLC
    27.91K0.61%
  • Renaissance Technologies Corp
    27.60K0.60%
  • XTX Topco Ltd
    18.55K0.40%
  • Dimensional Fund Advisors, Inc.
    16.81K0.37%
  • State Street Corp
    12.42K0.27%
  • AllianceBernstein L.P.
    12.22K0.27%
  • Vanguard Fiduciary Trust Co
    5.13K0.11%

Top Fund Holders

  • Auer Growth
    175.00K3.81%
  • Marsot Inversions SICAV SA
    32.13K0.70%
  • Bridgeway Ultra-Small Company
    17.00K0.37%
  • Fidelity Extended Market Index
    13.98K0.30%
  • Vanguard MStar Total Stk Mkt Idx Invest
    11.71K0.26%
  • Fidelity Series Total Market Index
    3.99K0.09%
  • Dimensional US Sustainability Core 1 ETF
    3.77K0.08%
  • DFA US Sustainability Core 1
    3.51K0.08%
  • DFA US Vector Equity Class F
    3.25K0.07%

Stock Splits

  • Nov 10, 20221:10