Motorsport Games Inc. (MSGM)
NASDAQ: MSGM · Real-Time Price · USD
4.100
-0.020 (-0.49%)
Mar 27, 2026, 10:31 AM EDT - Market open

Motorsport Games Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
6.84-3.05-14.32-36.84-33.7
Depreciation & Amortization
1.122.592.122.061.79
Stock-Based Compensation
0.790.150.960.719.73
Other Adjustments
-3.74-2.461.1812.933.26
Change in Receivables
-0.68-0.721.581.23-3.25
Changes in Accounts Payable
-2.122.12-2.21.170.94
Changes in Accrued Expenses
0.66-1.36-2.1-0.511.05
Changes in Unearned Revenue
0.69-0.12---
Changes in Other Operating Activities
0.510.02-0.86-0.26-0.74
Operating Cash Flow
4.07-2.84-13.65-19.52-20.94
Capital Expenditures
-0.01-0.03-0.03-0.29-0.75
Sale of Property, Plant & Equipment
-0.01---
Purchases of Intangible Assets
-1.11--0.76--
Proceeds from Sale of Intangible Assets
-15--
Payments for Business Acquisitions
-----13.63
Proceeds from Business Divestments
-0.2---
Investing Cash Flow
-1.121.184.21-0.29-14.39
Short-Term Debt Repaid
-0.44----
Net Short-Term Debt Issued (Repaid)
-0.44----
Long-Term Debt Issued
---3.772.16
Long-Term Debt Repaid
-0.75-0.05-1.11-2.09-16.79
Net Long-Term Debt Issued (Repaid)
-0.75-0.05-1.111.67-14.64
Issuance of Common Stock
2.350.8811.05-63.66
Net Common Stock Issued (Repurchased)
2.350.8811.05-63.66
Other Financing Activities
-0.1--0.040.23
Financing Cash Flow
1.060.839.941.7149.26
Effect of Exchange Rate Changes on Cash and Cash Equivalents
0.120.010.21.26-0.1
Net Cash Flow
4.13-0.820.7-16.8413.83
Free Cash Flow
4.06-2.86-13.68-19.81-21.7
FCF Margin
35.94%-32.96%-198.03%-191.90%-143.92%
Free Cash Flow Per Share
0.84-0.98-5.31-16.91-19.07
Levered Free Cash Flow
6.580.41-18.51-32.16-45.52
Unlevered Free Cash Flow
4.211.46-19.45-32.86-32.25
Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q