Motorsport Games Inc. (MSGM)

Motorsport Games Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	11.3	8.69	6.91	10.32	15.08
Revenue Growth (YoY)	30.05%	25.73%	-33.07%	-31.51%	-20.84%
Cost of Revenue	2.09	3.23	3.62	4.96	7.53
Gross Profit	9.2	5.46	3.29	5.36	7.55
Selling, General & Admin	5.76	7.62	11.06	19.94	31.85
Depreciation & Amortization Expenses	0.05	0.21	0.4	0.42	0.28
Research & Development	1.76	3.38	7.24	10.42	9.62
Other Operating Expenses	-1.61	-4	0.97	9.62	0.32
Total Operating Expenses	5.96	7.21	19.66	40.39	42.07
Operating Income	3.25	-1.75	-16.37	-35.03	-34.53
Interest Expense	-	-0.12	-0.77	-1.15	-0.5
Other Non-Operating Income (Expense)	3.35	-1.18	2.82	-0.67	1.33
Total Non-Operating Income (Expense)	3.35	-1.3	2.05	-1.81	0.82
Pretax Income	6.6	-3.05	-14.32	-36.84	-33.7
Provision for Income Taxes	-0.25	-	-	-	-
Net Income	6.93	-2.75	-14.32	-35.99	-33.16
Minority Interest in Earnings	-0.08	-0.3	-	-0.85	-0.54
Net Income to Common	6.93	-2.75	-14.32	-35.99	-33.16
Shares Outstanding (Basic)	5	3	3	1	1
Shares Outstanding (Diluted)	5	3	3	1	1
Shares Change (YoY)	65.66%	13.37%	120.05%	2.96%	62.52%
EPS (Basic)	1.43	-0.94	-5.56	-30.73	-29.15
EPS (Diluted)	1.43	-0.94	-5.56	-30.73	-29.15
Free Cash Flow	4.06	-2.86	-13.68	-19.81	-21.7
Free Cash Flow Per Share	0.84	-0.98	-5.31	-16.91	-19.07
Gross Margin	81.47%	62.87%	47.60%	51.96%	50.06%
Operating Margin	28.76%	-20.14%	-236.94%	-339.25%	-229.02%
Profit Margin	60.59%	-35.09%	-207.29%	-356.82%	-223.57%
FCF Margin	35.94%	-32.96%	-198.03%	-191.90%	-143.92%
EBITDA	4.37	0.84	-14.26	-32.96	-32.74
EBITDA Margin	38.69%	9.66%	-206.32%	-319.28%	-217.18%
EBIT	3.25	-1.75	-16.37	-35.03	-34.53
EBIT Margin	28.76%	-20.14%	-236.94%	-339.25%	-229.02%
Effective Tax Rate	-3.72%	0.00%	0.00%	0.00%	0.00%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q