Search MSGM
Motorsport Games Inc.
Nasdaq · CIK 1821175
Last close4.86
Daily change+0.02 (0.41%)
10 Years gain-98.61%
Dividends TTM0
Dividend yield0.00%
Fundamental Analysis
MSGM · STANDARD
SIC 7372 · Services-Prepackaged Software · Fiscal year end 1231
Fundamental
75.9Momentum
100.0Acceleration
100.0Confidence
78.0Annual Revenue7
Quarterly Revenue24
Annual CFO7
Balance SheetAvailable
RankingEligible
Score Breakdown
Growth15.5 / 25
Quality21.6 / 25
Capital Efficiency20.0 / 20
Balance Sheet15.0 / 15
Shareholder Economics0.0 / 10
Forward Indicators0.0 / 5
Signals
Gross margin expansionGross margin improved by 24.0838 percentage points.
Operating leverageOperating margin improved by 42.1033 percentage points.
Net debt reductionNet debt declined versus the comparison period.
Warnings
Receivables anomaly · MEDIUMAccounts receivable growth is materially above revenue growth.
Heavy share dilution · HIGHDiluted share count increased 65.0673%.
Key Metrics
Revenue Growth TTM78.82%OK
Revenue CAGR 3Y3.05%OK
Gross Margin83.31%OK
Operating Margin33.64%OK
FCF Marginn/aMISSING
FCF Growthn/aINSUFFICIENT_HISTORY
ROICn/aMISSING
Incremental Operating Margin 3Y646.57%OK
Net Debt / CFOn/aNOT_MEANINGFUL
Diluted Share Growth 1Y65.07%OK
SBC / Revenuen/aMISSING
SBC / FCFn/aNOT_MEANINGFUL
Financial History
| Period | Revenue | Gross Profit | Operating Income | CFO | FCF | Gross Margin | Op Margin | FCF Margin | ROIC | Shares |
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 FY Dec 31, 2025 | $11.30M | $9.20M | $3.25M | $4.07M | $4.06M | 81.47% | 28.76% | 35.94% | 440.8% | 4.84M |
| 2025 FY Dec 31, 2024 | $8.69M | $5.46M | -$1.75M | -$2.84M | -$2.86M | 62.87% | -20.14% | -32.96% | n/a | 2.92M |
| 2024 FY Dec 31, 2023 | $6.91M | $3.29M | -$16.37M | -$13.65M | -$13.68M | 47.6% | -236.94% | -198.03% | n/a | 2.58M |
| 2023 FY Dec 31, 2022 | $10.32M | $5.36M | -$35.03M | -$19.52M | -$19.81M | 51.96% | -339.25% | -191.9% | -284.47% | 1.17M |
| 2022 FY Dec 31, 2021 | $15.08M | $7.55M | -$34.53M | -$20.94M | -$21.70M | 50.06% | -229.02% | -143.92% | -393.04% | n/a |
Formula Trace
| Metric | Value | Formula | Status | Source |
|---|---|---|---|---|
| Revenue TTM | $13.26M | sum latest 4 fiscal quarters Revenue | OK | 0001493152-26-038360, 0001493152-25-021071 |
| Revenue Growth TTM | 78.82% | Revenue_TTM / Revenue_TTM_1Y_ago - 1 | OK | 0001493152-26-038360, 0001493152-25-021071 |
| Revenue CAGR 3Y | 3.05% | (Revenue_current / Revenue_3Y_ago)^(1/3) - 1 | OK | 0001493152-26-009532 |
| Revenue CAGR 5Y | -9.92% | (Revenue_current / Revenue_5Y_ago)^(1/5) - 1 | OK | 0001493152-26-009532 |
| Gross Profit CAGR 3Y | 19.72% | (GrossProfit_current / GrossProfit_3Y_ago)^(1/3) - 1 | OK | 0001493152-26-009532 |
| Operating Income Growth | n/a | OperatingIncome_current / OperatingIncome_prior_year - 1 | INSUFFICIENT_HISTORY | 0001493152-26-038360, 0001493152-25-021071 |
| FCF Growth | n/a | FCF_current / FCF_prior_year - 1 | INSUFFICIENT_HISTORY | derived |
| Revenue Growth Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Profit Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Operating Income Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| FCF Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Margin | 83.31% | Gross Profit / Revenue | OK | 0001493152-26-038360, 0001493152-25-021071 |
| Operating Margin | 33.64% | Operating Income / Revenue | OK | 0001493152-26-038360, 0001493152-25-021071 |
| Net Debt / CFO | n/a | Net Debt / CFO | NOT_MEANINGFUL | 0001493152-26-038360 |
| Interest Coverage | 176.56x | Operating Income / abs(Interest Expense) | OK | derived |
| Current Ratio | 1.85x | Current Assets / Current Liabilities | OK | derived |
| Revenue per Diluted Share | $2.52 | Revenue / Diluted Shares | OK | 0001493152-26-038360, 0001493152-25-021071 |
| SBC / FCF | n/a | SBC / FCF | NOT_MEANINGFUL | derived |