Motorsport Games Inc.
MSGM · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | $859 | $1,675 | $979 | $17,820 |
| Short-Term Investments | $0 | $0 | $0 | $0 |
| Receivables | $1,447 | $736 | $2,016 | $5,628 |
| Inventory | $0 | $0 | $0 | $0 |
| Other Curr. Assets | $490 | $1,107 | $1,048 | $1,175 |
| Total Curr. Assets | $2,796 | $3,518 | $4,043 | $24,623 |
| Property Plant & Equip (Net) | $106 | $445 | $1,494 | $727 |
| Goodwill | $0 | $0 | $0 | $4,867 |
| Intangibles | $3,365 | $5,796 | $13,360 | $20,486 |
| Long-Term Investments | $0 | $0 | $0 | $0 |
| Tax Assets | $0 | $0 | $0 | $0 |
| Other NC Assets | $0 | $0 | $0 | $0 |
| Total NC Assets | $3,472 | $6,241 | $14,854 | $26,080 |
| Other Assets | $0 | $0 | $0 | $0 |
| Total Assets | $6,268 | $9,759 | $18,898 | $50,703 |
| Liabilities | – | – | – | – |
| Payables | $2,976 | $814 | $2,372 | $1,785 |
| Short-Term Debt | $31 | $153 | $381 | $119 |
| Tax Payable | $55 | $40 | $150 | $31 |
| Deferred Revenue | $390 | $271 | $312 | $524 |
| Other Curr. Liab. | $1,569 | $6,315 | $10,107 | $6,663 |
| Total Curr. Liab. | $5,022 | $7,592 | $13,322 | $9,122 |
| LT Debt | $16 | $46 | $617 | $0 |
| Deferred Rev, NC | $0 | $0 | $0 | $0 |
| Deferred Tax Liab, NC | $0 | $0 | $0 | $0 |
| Other NC Liab. | $4 | $31 | $3,055 | $3,599 |
| Total NC Liab. | $20 | $77 | $3,673 | $3,599 |
| Other Liabilities | $0 | $0 | $0 | $0 |
| Cap. Leases | $47 | $199 | $998 | $0 |
| Total Liabilities | $5,042 | $7,669 | $16,994 | $12,721 |
| Equity | – | – | – | – |
| Pref Stock | $0 | $0 | $0 | $0 |
| Common Stock | $0 | $0 | $0 | $2 |
| Retained Earnings | -$91,790 | -$89,037 | -$73,979 | -$37,988 |
| AOCI | -$674 | -$1,850 | -$933 | -$945 |
| Other Equity | $92,960 | $91,923 | $76,446 | $75,651 |
| Total Equity | $496 | $1,036 | $1,534 | $36,719 |
| Supplemental Information | – | – | – | – |
| Minority Interest | $730 | $1,053 | $370 | $1,263 |
| Total Liab. & Tot. Equity | $6,268 | $9,759 | $18,898 | $50,703 |
| Net Debt | -$812 | -$1,477 | $19 | -$17,701 |