For the twelve months ended Jun 30, 2026, Motorsport Games Inc. reported $14.52M of revenue and $2.98M of net income.
MSGM revenue was $3.54M in fiscal Q2 2026 (ended Jun 30, 2026), up 36.6% from a year earlier and down 12.2% from the prior quarter. For the full fiscal 2025 it was $11.30M, up 30.0% from fiscal 2024. Compound annual growth was -9.9% over 5 years. It rose in 3 of the last 6 fiscal years.
MSGM net income was $401.5K in fiscal Q2 2026 (ended Jun 30, 2026), down 90.6% from a year earlier and down 57.8% from the prior quarter. For the full fiscal 2025 it was $6.93M, compared with -$2.75M in fiscal 2024. Fiscal 2025 is the highest of the 7 fiscal years on file.
MSGM diluted EPS was $0.08 in fiscal Q2 2026 (ended Jun 30, 2026), down 90.2% from a year earlier and up 33.3% from the prior quarter. For the full fiscal 2025 it was $1.43.
MSGM free cash flow was $1.11M in fiscal Q2 2026 (ended Jun 30, 2026), down 31.6% from the prior quarter. For the full fiscal 2025 it was $4.06M, compared with -$2.86M in fiscal 2024. Compound annual growth was +0.7% over 5 years. Fiscal 2025 is the highest of the 7 fiscal years on file.
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | $11.30M | $8.69M | $6.91M | $10.32M | $15.08M | $19.05M | $11.85M |
| Cost of revenue | $2.09M | $3.23M | $3.62M | $4.96M | $7.53M | $6.60M | $4.89M |
| Gross profit | $9.20M | $5.46M | $3.29M | $5.36M | $7.55M | $12.45M | $6.96M |
| Research and development | $1.76M | $3.38M | $7.24M | $10.42M | $9.62M | $4.65M | $4.78M |
| Selling, general and admin | $5.13M | $6.88M | $9.37M | $13.76M | $25.38M | $4.34M | $2.61M |
| Operating income | $3.25M | -$1.75M | -$16.37M | -$35.03M | -$34.53M | $1.1K | -$5.18M |
| Interest expense | $18.8K | $120.8K | $773.0K | $1.15M | $504.2K | $717.5K | - |
| Pre-tax income | $6.60M | -$3.05M | - | - | - | - | - |
| Income tax | -$245.3K | - | - | - | - | - | - |
| Net income | $6.93M | -$2.75M | -$14.32M | -$35.99M | -$33.16M | -$1.76M | -$3.56M |
| EPS, basic | $1.43 | -$0.94 | -$5.56 | $30.73 | -$29.15 | - | - |
| EPS, diluted | $1.43 | -$0.94 | -$5.56 | $30.73 | -$2.91 | - | - |
| Diluted shares | 4.8M | 2.9M | 2.6M | 1.2M | 11.4M | - | - |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | $4.99M | $859.3K | $1.68M | $979.3K | $17.82M | $3.99M | $1.96M |
| Current assets | $7.59M | $2.80M | $3.52M | $4.04M | $24.62M | $10.47M | $7.13M |
| Goodwill | - | - | - | - | $4.87M | $137.7K | $137.7K |
| Total assets | $11.97M | $6.27M | $9.76M | $18.90M | $50.70M | $17.39M | $12.78M |
| Current liabilities | $3.37M | $5.02M | $7.59M | $13.32M | $9.12M | $14.91M | $9.17M |
| Total liabilities | $4.39M | $5.04M | $7.67M | $16.99M | $12.72M | $15.77M | $9.17M |
| Shareholders' equity | $6.78M | $1.23M | $2.09M | $1.90M | $37.98M | $1.62M | $3.61M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 |
|---|---|---|---|---|---|---|---|
| Operating cash flow | $4.07M | -$2.84M | -$13.65M | -$19.52M | -$20.94M | $4.05M | -$4.42M |
| Capital expenditures | $12.1K | $25.0K | $31.7K | $292.4K | $754.3K | $136.8K | $108.3K |
| Free cash flow | $4.06M | -$2.86M | -$13.68M | -$19.81M | -$21.70M | $3.92M | -$4.53M |
| Investing cash flow | -$1.12M | $1.18M | $4.21M | -$292.4K | -$14.39M | -$1.80M | -$592.6K |
| Financing cash flow | $1.06M | $834.1K | $9.94M | $1.71M | $49.26M | -$225.9K | $3.56M |
| Stock-based compensation | $789.4K | $153.0K | $957.3K | $714.5K | $9.73M | - | - |
| Depreciation and amortization | $1.12M | $2.59M | $2.12M | $2.06M | $1.79M | $720.2K | $861.9K |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 |
|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | 30.0% | 25.7% | -33.1% | -31.5% | -20.8% | 60.7% | - |
| 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% |
| Net margin | 61.3% | -31.7% | -207.3% | -348.6% | -220.0% | -9.2% | -30.1% |
| Free cash flow margin | 35.9% | -33.0% | -198.0% | -191.9% | -143.9% | 20.6% | -38.3% |
| Return on equity | 102.2% | -224.5% | -685.4% | -1890.9% | -87.3% | -108.7% | -98.7% |
| Return on assets | 57.9% | -43.9% | -146.8% | -190.4% | -65.4% | -10.1% | -27.9% |
| Current ratio | 2.25 | 0.56 | 0.46 | 0.30 | 2.70 | 0.70 | 0.78 |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.54M | $4.03M | $3.85M | $3.10M | $2.59M | $1.76M | $1.97M | $1.80M | $1.88M | $3.03M | $1.75M | $1.69M |
| Cost of revenue | $644.4K | $517.1K | $575.2K | $597.8K | $454.9K | $465.4K | $1.07M | $716.7K | $771.6K | $666.6K | $674.1K | $831.5K |
| Gross profit | $2.90M | $3.51M | $3.27M | $2.50M | $2.14M | $1.29M | $903.1K | $1.09M | $1.11M | $2.36M | $1.07M | $862.4K |
| Research and development | $737.2K | $514.3K | $469.0K | $418.9K | $270.3K | $602.0K | $597.7K | $848.5K | $868.7K | $1.06M | $1.49M | $1.57M |
| Selling, general and admin | $1.32M | $1.70M | $1.96M | $1.14M | $865.0K | $1.17M | $1.33M | $1.95M | $1.41M | $2.19M | $1.91M | $1.53M |
| Operating income | $638.3K | $1.06M | $575.0K | $798.9K | $1.97M | -$93.2K | -$661.4K | -$1.93M | $2.06M | -$1.22M | $317.7K | -$2.66M |
| Interest expense | $15.9K | $3.2K | -$398 | $1.4K | $4.7K | $13.0K | $30.3K | $29.9K | $29.7K | $30.9K | $98.9K | $230.2K |
| Net income | $401.5K | $951.6K | $839.3K | $789.3K | $4.26M | $1.02M | -$2.64M | -$554.6K | $2.09M | -$1.68M | $2.77M | -$3.56M |
| EPS, basic | $0.08 | $0.06 | - | $0.14 | $0.82 | $0.33 | -$0.92 | -$0.18 | $0.77 | -$0.61 | $1.12 | -$1.31 |
| EPS, diluted | $0.08 | $0.06 | - | $0.14 | $0.82 | $0.33 | -$0.92 | -$0.18 | $0.77 | -$0.61 | $1.12 | -$1.31 |
| Diluted shares | 5.3M | 5.5M | - | 5.5M | 5.2M | 3.2M | - | 3.0M | 2.7M | 2.7M | - | 2.7M |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $3.95M | $5.86M | $4.99M | $4.13M | $2.37M | $1.05M | $859.3K | $1.10M | $300.0K | $500.0K | $1.68M | $1.18M |
| Current assets | $6.39M | $9.06M | $7.59M | $6.34M | $4.76M | $2.72M | $2.80M | $2.36M | $2.18M | $4.15M | $3.52M | $2.85M |
| Total assets | $11.32M | $13.88M | $11.97M | $10.10M | $8.15M | $6.06M | $6.27M | $6.97M | $7.21M | $9.82M | $9.76M | $11.41M |
| Current liabilities | $3.45M | $3.91M | $3.37M | $3.30M | $2.57M | $4.64M | $5.02M | $4.77M | $4.13M | $8.78M | $7.59M | $7.96M |
| Total debt | - | - | - | - | - | - | - | - | - | - | - | $500.0K |
| Total liabilities | $6.08M | $5.32M | $4.39M | $3.31M | $2.58M | $4.65M | $5.04M | $4.80M | $4.18M | $8.83M | $7.67M | $10.91M |
| Shareholders' equity | $3.88M | $8.56M | $6.78M | $5.85M | $5.57M | $1.42M | $1.23M | $2.17M | $3.03M | $991.8K | $2.09M | $498.9K |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $1.12M | $1.65M | $1.74M | $1.72M | $231.5K | $376.8K | -$1.09M | -$680.3K | -$695.9K | -$373.7K | -$3.55M | -$1.26M |
| Capital expenditures | $7.7K | $21.6K | $8.2K | - | - | - | -$130 | $0 | - | - | $4.9K | $2.4K |
| Free cash flow | $1.11M | $1.63M | $1.73M | - | - | - | -$1.09M | -$680.3K | - | - | -$3.55M | -$1.26M |
| Investing cash flow | -$389.3K | -$650.2K | -$445.9K | -$306.9K | - | - | $1.21M | $0 | - | - | $4.24M | -$2.4K |
| Financing cash flow | -$2.66M | -$63.3K | -$440.2K | $183.6K | $1.54M | -$221.6K | $0 | $884.1K | $0 | -$50.0K | -$150.0K | -$150.0K |
| Stock-based compensation | $37.6K | $375.0K | - | - | - | - | $47.2K | $26.9K | $10.7K | $68.2K | $81.2K | $105.5K |
| Depreciation and amortization | $7.3K | $176.0K | $326.8K | $9.4K | $11.7K | $252.1K | $833.9K | $47.2K | $63.1K | $601.9K | $602.8K | $75.6K |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | 36.6% | 129.3% | 94.9% | 71.9% | 37.7% | -41.9% | 13.0% | 6.4% | 8.2% | 75.2% | -53.7% | 38.5% |
| Net income growth, YoY | -90.6% | -6.9% | - | - | 104.0% | - | - | - | - | - | - | - |
| EPS growth, YoY | -90.2% | - | - | - | - | - | - | - | - | - | - | - |
| Gross margin | 81.8% | 87.2% | 85.0% | 80.7% | 82.4% | 73.5% | 45.8% | 60.2% | 59.0% | 78.0% | 61.4% | 50.9% |
| Operating margin | 18.0% | 26.2% | 14.9% | 25.8% | 75.9% | -5.3% | -33.5% | -107.2% | 109.4% | -40.1% | 18.2% | -157.3% |
| Net margin | 11.3% | 23.6% | 21.8% | 25.5% | 164.3% | 58.2% | -133.7% | -30.8% | 110.9% | -55.6% | 158.5% | -210.4% |
| Free cash flow margin | 31.5% | 40.4% | 45.0% | - | - | - | -55.1% | -37.7% | - | - | -203.2% | -74.3% |
| Current ratio | 1.85 | 2.32 | 2.25 | 1.92 | 1.85 | 0.59 | 0.56 | 0.49 | 0.53 | 0.47 | 0.46 | 0.36 |
| Debt to equity | - | - | - | - | - | - | - | - | - | - | - | 1.00 |
Source: XBRL data Motorsport Games Inc. files with the SEC, latest filing dated Aug 14, 2026 (see filings on SEC EDGAR). Provided for information only, not investment advice. Check the filing before relying on a number.
* Worked out from the filings rather than stated in them: Q4 is the full year less the first nine months.
Per-share figures are as filed. The filings show no stock split in these periods.
EPS growth is left out where the share count moved enough to suggest a split the filings do not show. Growth rates need a positive starting figure. CAGR is compound annual growth between fiscal years. The CSV holds every period on file, in full figures, from the same SEC filings.
| Company | Revenue | Growth | Net income | Net margin | Market cap |
|---|---|---|---|---|---|
| MSGM | $14.52M | +78.6% | $2.98M | 20.5% | $19.5M |
| MSFT | $346.44B | +17.9% | $142.63B | 41.2% | $3.94T |
| PLTR | $7.29B | +87.1% | $3.67B | 50.3% | $386.44B |
| ORCL | $71.78B | +21.6% | $18.92B | 26.4% | $351.04B |
| SAP | €36.80B | +7.7% | €7.16B | 19.5% | $286.79B |
| CRWD | $5.40B | +24.3% | $58.46M | 1.1% | $222.09B |
| SHOP | $14.17B | +32.5% | $2.13B | 15.0% | $191.58B |
| CRM | $43.94B | +11.2% | $9.66B | 22.0% | $175.83B |
| NOW | $15.43B | +21.8% | $1.45B | 9.4% | $105.84B |