Motorsport Games Inc.
MSGM · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $8,687 | $6,910 | $10,325 | $15,076 |
| % Growth | 25.7% | -33.1% | -31.5% | – |
| Cost of Goods Sold | $3,226 | $3,620 | $4,960 | $7,529 |
| Gross Profit | $5,462 | $3,289 | $5,364 | $7,546 |
| % Margin | 62.9% | 47.6% | 52% | 50.1% |
| R&D Expenses | $3,378 | $7,237 | $10,417 | $9,622 |
| G&A Expenses | $6,883 | $9,367 | $13,764 | $25,378 |
| SG&A Expenses | $7,623 | $11,058 | $19,937 | $31,854 |
| Sales & Mktg Exp. | $739 | $1,691 | $6,172 | $6,476 |
| Other Operating Expenses | -$3,789 | $1,366 | $10,037 | $597 |
| Operating Expenses | $7,212 | $19,661 | $40,391 | $42,073 |
| Operating Income | -$1,750 | -$16,372 | -$35,026 | -$34,527 |
| % Margin | -20.1% | -236.9% | -339.3% | -229% |
| Other Income/Exp. Net | -$1,298 | $2,049 | -$1,814 | $822 |
| Pre-Tax Income | -$3,048 | -$14,323 | -$36,840 | -$33,705 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$2,753 | -$14,323 | -$35,991 | -$33,162 |
| % Margin | -31.7% | -207.3% | -348.6% | -220% |
| EPS | -0.94 | -5.06 | -30.73 | -29.1 |
| % Growth | 81.4% | 83.5% | -5.6% | – |
| EPS Diluted | -0.94 | -5.06 | -30.73 | -29.1 |
| Weighted Avg Shares Out | 2,922 | 2,577 | 1,171 | 1,165 |
| Weighted Avg Shares Out Dil | 2,922 | 2,577 | 1,171 | 1,165 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $121 | $773 | $1,148 | $504 |
| Depreciation & Amortization | $2,589 | $2,115 | $2,063 | $1,785 |
| EBITDA | -$338 | -$11,435 | -$33,630 | -$31,416 |
| % Margin | -3.9% | -165.5% | -325.7% | -208.4% |