Motorsport Games Inc. MSGM
Services-Prepackaged Software · CIK 0001821175 · Fiscal year ends 1231
Revenue
$11.30M
Fiscal year ended 2025-12-31Operating income
$3.25M
Fiscal year ended 2025-12-31Free cash flow
$4.06M
Fiscal year ended 2025-12-31Valuation, from the filing
| Public float | $10.36M | Market value of stock held by non-affiliates, as stated on the cover page for 2025-06-30 |
|---|
| Float / net income | 1.5× | A lower bound on the multiple, because affiliate holdings are excluded. |
|---|
| Float / revenue | 0.9× | A lower bound on the multiple, because affiliate holdings are excluded. |
|---|
| Float / equity | 1.4× | A lower bound on the multiple, because affiliate holdings are excluded. |
|---|
Every figure here is drawn from the 10-K cover page and the statements behind it, so each one traces to a filing. Public float counts only stock held by non-affiliates, which makes these floors rather than estimates: a high multiple is conclusive, a low one may mean cheap or may mean closely held. The float was measured on 2025-06-30, not today, and each multiple below it uses the figures for the fiscal year ending 2025-12-31 — the year that filing covered.
How this compares in its industry
Percentile among the Services-Prepackaged Software filers on this site, highest value first. A high percentile means a large figure, which is good for a margin and not for leverage — the ranking says where the company sits, not whether that is where it should be.
Motorsport Games Inc. (MSGM) reported revenue of $11.30M and net income of $6.93M for the fiscal year ended 2025-12-31. This page shows 7 annual periods of income statement, balance sheet and cash flow figures normalized from Motorsport Games Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Services-Prepackaged Software.
Income
Balance
Motorsport Games Inc. balance by fiscal year, in US dollars, normalized from SEC filings.| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|
| Cash & equivalents | $4.99M | $859.27K | $1.68M | $979.31K | $17.82M | $3.99M | $1.96M |
|---|
| Total assets | $11.97M | $6.27M | $9.76M | $18.90M | $50.70M | $17.39M | $12.78M |
|---|
| Current assets | $7.59M | $2.80M | $3.52M | $4.04M | $24.62M | $10.47M | $7.13M |
|---|
| Total liabilities | $4.39M | $5.04M | $7.67M | $16.99M | $12.72M | $15.77M | $9.17M |
|---|
| Current liabilities | $3.37M | $5.02M | $7.59M | $13.32M | $9.12M | $14.91M | $9.17M |
|---|
| Total equity incl. NCI | $7.58M | $1.23M | $2.09M | $1.90M | $37.98M | $1.62M | $3.61M |
|---|
| Temporary (mezzanine) equity | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable |
|---|
| Inventory | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable |
|---|
| Accounts receivable | $2.24M | $1.45M | $735.84K | $1.81M | $5.49M | $5.98M | $5.09M |
|---|
| Goodwill | —Unavailable | —Unavailable | —Unavailable | —Unavailable | $4.87M | $137.72K | $137.72K |
|---|
| Long-term debt | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable |
|---|
| Accounts payable | $918.28K | $2.98M | $813.66K | $2.37M | $1.78M | $705.95K | $266.85K |
|---|
Cash flow
Derived
Motorsport Games Inc. derived by fiscal year, in US dollars, normalized from SEC filings.| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|
| Free cash flow | $4.06M | -$2.86M | -$13.68M | -$19.81M | -$21.70M | $3.92M | -$4.53M |
|---|
| Gross margin | 81.5% | 62.9% | 47.6% | 52.0% | 50.1% | 65.4% | 58.7% |
|---|
| Operating margin | 28.8% | -20.1% | -236.9% | -339.3% | -229.0% | 0.0% | -43.7% |
|---|
| FCF margin | 35.9% | -33.0% | -198.0% | -191.9% | -143.9% | 20.6% | -38.3% |
|---|
| SBC / revenue | 7.0% | 1.8% | 13.9% | 6.9% | 64.5% | —Unavailable | —Unavailable |
|---|
| Current ratio | 2.25x | 0.56x | 0.46x | 0.30x | 2.70x | 0.70x | 0.78x |
|---|
| Revenue YoY growth | 30.0% | 25.7% | -33.1% | -31.5% | -20.8% | 60.7% | —Unavailable |
|---|
| Net margin | 61.3% | -31.7% | -207.3% | -348.6% | -220.0% | -9.2% | -30.1% |
|---|
| R&D / revenue | 15.6% | 38.9% | 104.7% | 100.9% | 63.8% | 24.4% | 40.4% |
|---|
| CapEx / revenue | 0.1% | 0.3% | 0.5% | 2.8% | 5.0% | 0.7% | 0.9% |
|---|
| Long-term debt / equity | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable |
|---|
| Effective tax rate | -3.7% | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable | —Unavailable |
|---|
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open MSGM in the interactive workspace to inspect any figure back to its filing.
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.