Motorsport Games Inc. (MSGM)
NASDAQ: MSGM · Real-Time Price · USD
4.360
+0.160 (3.81%)
Jun 12, 2026, 4:00 PM EDT - Market closed
Motorsport Games Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 13.57 | 11.3 | 8.69 | 6.91 | 10.32 | 15.08 | |
Revenue Growth (YoY) | 82.97% | 30.05% | 25.73% | -33.08% | -31.51% | -20.84% |
Cost of Revenue | 2.15 | 2.09 | 3.23 | 3.62 | 4.96 | 7.53 |
Gross Profit | 11.43 | 9.2 | 5.46 | 3.29 | 5.36 | 7.55 |
Selling, General & Admin | 6.4 | 5.76 | 7.62 | 11.06 | 19.94 | 31.85 |
Depreciation & Amortization Expenses | 0.04 | 0.05 | 0.21 | 0.4 | 0.42 | 0.28 |
Research & Development | 1.67 | 1.76 | 3.38 | 7.24 | 10.42 | 9.62 |
Other Operating Expenses | -1.08 | -1.61 | -4 | 0.97 | 9.62 | 0.32 |
Total Operating Expenses | 7.03 | 5.96 | 7.21 | 19.66 | 40.39 | 42.07 |
Operating Income | 4.4 | 3.25 | -1.75 | -16.37 | -35.03 | -34.53 |
Interest Expense | -0.01 | - | - | -0.77 | -1.15 | -0.5 |
Other Non-Operating Income (Expense) | 2.14 | 3.35 | -1.3 | 2.82 | -0.67 | 1.33 |
Total Non-Operating Income (Expense) | 2.13 | 3.35 | -1.3 | 2.05 | -1.81 | 0.82 |
Pretax Income | 0.57 | 6.6 | -3.05 | -14.32 | -36.84 | -33.7 |
Provision for Income Taxes | -0.25 | -0.25 | - | - | - | - |
Net Income | 6.77 | 6.84 | -3.05 | -14.32 | -36.84 | -33.7 |
Minority Interest in Earnings | 0.57 | -0.08 | -0.3 | - | -0.85 | -0.54 |
Net Income to Common | 6.2 | 6.93 | -2.75 | -14.32 | -35.99 | -33.16 |
Shares Outstanding (Basic) | 5 | 5 | 3 | 3 | 1 | 1 |
Shares Outstanding (Diluted) | 5 | 5 | 3 | 3 | 1 | 1 |
Shares Change (YoY) | 78.30% | 65.66% | 13.37% | 120.05% | 2.96% | 62.53% |
EPS (Basic) | 1.17 | 1.43 | -0.94 | -5.56 | -30.73 | -29.15 |
EPS (Diluted) | 1.17 | 1.43 | -0.94 | -5.56 | -30.73 | -29.15 |
EPS Growth | 3800.00% | - | - | - | - | - |
Free Cash Flow | 5.38 | 4.06 | -2.86 | -13.68 | -19.81 | -21.7 |
Free Cash Flow Growth | 32.58% | - | - | - | - | - |
Free Cash Flow Per Share | 0.99 | 0.84 | -0.98 | -5.31 | -16.91 | -19.07 |
Gross Margin | 84.19% | 81.47% | 62.87% | 47.60% | 51.96% | 50.06% |
Operating Margin | 32.41% | 28.76% | -20.14% | -236.94% | -339.25% | -229.02% |
Profit Margin | 49.92% | 60.59% | -35.09% | -207.29% | -356.82% | -223.57% |
FCF Margin | 39.67% | 35.94% | -32.96% | -198.03% | -191.90% | -143.91% |
EBITDA | 5.44 | 4.37 | 0.84 | -14.26 | -32.96 | -32.74 |
EBITDA Margin | 40.12% | 38.69% | 9.66% | -206.32% | -319.28% | -217.18% |
EBIT | 4.4 | 3.25 | -1.75 | -16.37 | -35.03 | -34.53 |
EBIT Margin | 32.41% | 28.76% | -20.14% | -236.94% | -339.25% | -229.02% |
Effective Tax Rate | -43.00% | -3.72% | 0.00% | 0.00% | 0.00% | 0.00% |