Motorsport Gaming Us LLC (MSGM) Financials

$4.62

$-0.58 (-11.15%)

As on 10-Sep-2026 16:00EDT

Market cap

$21 Mln

Revenue (TTM)

$15 Mln

P/E Ratio

15.3

P/B Ratio

4.8

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Operating Revenue	14.52	11.30	8.69	6.91	10.32	15.08
Cost of Revenue	2.39	2.14	3.23	3.62	4.96	7.53
Gross Profit	12.13	9.16	5.46	3.29	5.36	7.55
Operating Expenses	10.64	7.52	7.21	19.66	40.39	42.07
Operating Profit (EBIT)	1.49	1.64	-1.75	-16.37	-35.03	-34.53
Other Income	--	--	--	--	--	--
Profit before Tax	2.53	6.60	-3.05	-14.32	-36.84	-33.70
Provision for Tax	-0.20	-0.25	0.30	-1.27	10.58	1.29
Profit after Tax (Net Income)	2.35	6.93	-2.75	-14.32	-35.99	-33.16
Minority Interest	-0.43	0.08	0.30	0.15	0.85	0.54
Consolidated Profit	--	--	--	--	--	-33.16

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Shareholder's Funds	3.88	6.78	0.50	1.04	1.53	36.72
Minority Interest	-0.43	--	--	--	--	--
Non-Current Liabilities	2.62	1.02	0.02	0.08	3.67	3.60
Current Liabilities	3.45	3.37	5.02	7.59	13.32	9.12
Total Liabilities	14.78	11.97	6.27	9.76	18.90	50.70

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Non-Current Assets	4.93	4.38	3.47	6.24	14.85	26.08
Current Assets	6.39	7.59	2.80	3.52	4.04	24.62
Total Assets	14.78	11.97	6.27	9.76	18.90	50.70
Total Debt*	1.43	0.02	0.05	0.20	1.00	0.12
Net Current Assets	2.94	4.22	-2.23	-4.07	-9.28	16.02

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Cash From Operating Activities	--	4.07	-2.84	-12.92	-19.52	-20.94
Cash Flow from Investing Activities	--	-1.12	1.18	4.21	-0.29	-14.39
Cash from Financing Activities	--	1.06	0.83	9.94	1.71	49.26
Net Cash Inflow / Outflow	--	--	--	--	--	--

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Adjusted EPS ($)	0.45	1.43	-0.86	-5.26	-30.40	-28.50
Cash EPS ($)	--	1.66	-0.05	-4.53	-28.66	-26.97
Adjusted Book Value ($)	--	1.40	0.15	0.38	1.30	31.56
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	0.84	-0.88	-4.74	-16.49	-18.00
Free Cash Flow per Share ($)	--	0.84	-0.89	-5.03	-16.74	-18.65

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
ROCE (%)	--	188.85	-309.54	-760.53	-182.83	-142.14
ROE (%)	35.89	190.54	-359.23	-1,114.59	-188.17	-185.84
ROA (%)	18.40	75.98	-34.35	-99.96	-103.42	-97.41
EBIT Margin (%)	-16.70	58.58	-33.70	-196.10	-345.70	-220.23
Net Margin (%)	16.16	61.32	-31.69	-207.29	-348.59	-219.97
Cash Profit Margin (%)	0.00	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Revenue Growth (%)	78.65	0.30	0.26	-0.33	-0.32	-0.21
EBIT Growth (%)	-228.51	326.09	78.40	62.04	-7.50	-88,296.23
Net Profit Growth (%)	73.72	351.66	80.78	60.20	-8.53	-1,787.80
EPS Growth (%)	1,005.96	2.67	0.84	0.83	-0.07	-15.22
Book Value Growth (%)	-24.66	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Price / Earnings	15.27	2.21	-1.57	-0.59	-0.14	-0.12
Price / Book Value	4.82	2.26	8.69	8.12	3.20	0.11
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	4.52	1.34	-10.36	-0.61	-0.15	0.44
Close Price ($)	4.00	3.17	1.34	3.09	4.15	34.00
High Price ($)	5.56	5.41	4.16	49.50	48.20	380.00
Low Price ($)	2.11	0.73	1.01	2.10	2.01	27.70
Market Cap ($ Cr)	21.02	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debt to Equity	0.31	0.00	0.10	0.19	0.65	0.00
Short term debt to equity ratio	0.06	0.00	0.06	0.15	0.25	0.00
Current Ratio	1.85	2.25	0.56	0.46	0.30	2.70
Quick Ratio	1.85	--	--	0.46	--	--
Interest Coverage	122.06	352.31	-24.24	-17.53	-31.09	-65.85

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debtors to sales (%)	11.99	19.86	16.66	10.65	19.52	37.33
Asset Turnover	1.14	1.24	1.08	0.48	0.30	0.44
Receivable days	--	59.66	45.89	72.72	135.20	140.56
Inventory Days	--	--	0.00	0.00	--	0.00
Payable days	--	332.30	214.56	160.70	153.04	60.41
Cash Conversion Cycle	--	--	-168.68	-87.98	--	80.15

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.