NASDAQ: GMBL - Esports Entertainment Group, Inc.

Yield per half year: -30.75%
Dividend yield: 0.00%
Sector: Consumer Cyclical

Reporting Esports Entertainment Group, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд $	0	0.0000	0.0001	0.0000	0.0000	0.000609	0.0022	0.000576	0.0031	0.0023	0.0013	98.73
Выручка, млрд $						0.000222	0.0168	0.0584	0.023	0.023	0.0246	219.04
Чистая прибыль, млрд $	-0.000134	-0.000338	-0.000838	-0.002	-0.0064	-0.0104	-0.0264	-0.1022	-0.0323	-0.0323	-0.0355	38.23
EV, млрд $				7.02	0.0515	0.0319	0.1545	0.0452	0.000373	0.8072	0.0567	-62.68
EBIT, млрд $	-0.000134	-0.000353	-0.000754	-0.002	-0.000785	-0.004	-0.0257	-0.0558	-0.0298	-0.0207	-0.0232	106.95
EBITDA, млрд $	-0.000134	-0.000353	-0.000753	-0.002	-0.003	-0.004	-0.0262	-0.0434	-0.0233	-0.0142	-0.0200	50.68
Баланс стоимость, млрд $	-0.000115	0.0001	0.000672	-0.0038	-0.0102	-0.0205	-0.0469	-0.0038	0.0129	0.0129	-0.0137	-204.81
FCF, млрд $	-0.000103	-0.000239	-0.000514	-0.0015	-0.002	-0.0023	-0.0197	-0.0211	-0.0157	-0.0157	-0.0122	51.00
Операционный денежный поток, млрд $	-0.000103	-0.000239	-0.000482	-0.0014	-0.002	-0.0023	-0.0189	-0.021	-0.0157	-0.0157	-0.0120	51.00
Операционная прибыль, млрд $	-0.000134	-0.000353	-0.000754	-0.002	-0.003	-0.004	-0.0257	-0.0429	-0.0207	-0.0403	-0.0193	47.15
Операционные расходы, млрд $	0.000134	0.000353	0.000754	0.002	0.0033	0.004	0.0346	0.0771	0.0545	0.0348	0.0347	75.22
CAPEX, млрд $	0.0000	0.0000	0.0000	0.0001	0.0001	0.0001	0.000793	0.000138	0	0	0.0002	6.65

	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	5 quarters average	CAGR 5
Капитализация, млрд $		0.0018	0.0012	0.00065	0.0212	0.00016	0.0001	0.0022	0.0073	0.0012	0.0014		0.0024	69.52
Выручка, млрд $			0.0145	0.0157	0.0117	0.0096	0.0064	0.0042	0.0028	0.0027	0.0026	0.0017	0.0028	-16.55
Чистая прибыль, млрд $			-0.0343	-0.0636	-0.0038	-0.0042	-0.0141	-0.0132	-0.00079	-0.0048	-0.017	-0.0028	-0.0077	-26.66
EV, млрд $		-0.0093	0.038	0.0513	1.74	0.0395	0.0391	1.97		0.0027	0.0023	0.0014	0.4031	-48.62
EBIT, млрд $			-0.0374	-0.012	-0.0102	-0.0102	-0.0054	-0.0054	-0.0038	-0.005	-0.017	-0.0028	-0.0068	-12.31
EBITDA, млрд $		-0.0107	-0.0085	-0.0087	-0.0079	-0.0042	-0.0034	-0.0035		-0.0039	-0.0159	-0.0025	-0.0058	-5.96
Баланс стоимость, млрд $			-0.0818	-0.1454	-0.1491	-0.1491	-0.1674	-0.0056	0.0129	0.0086	-0.0049	-0.0196	-0.0017	28.47
FCF, млрд $			-0.004	-0.0066	-0.0073	-0.0045	-0.004	-0.003	-0.0042	-0.0042	-0.0019	-0.0015	-0.0030	-12.94
Операционный денежный поток, млрд $			-0.0042	-0.0065	-0.0069	-0.0069	-0.0039	-0.003	-0.0042	-0.0042	-0.0019	-0.0015	-0.0030	-12.94
Операционная прибыль, млрд $			-0.004	-0.0066	-0.0072	-0.0045	-0.004	-0.0054	-0.0038	-0.005	-0.0165	-0.0018	-0.0065	-19.73
Операционные расходы, млрд $			0.02	0.0214	0.0219	0.017	0.0094	0.0083	0.0066	0.0071	0.0054	0.0031	0.0061	-17.88
CAPEX, млрд $	0.0000	0.0000	0.0033	0	0.0024	0.0019	0	0.0016		0	0		0.0023	-16.55

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд $		0	0.0000	0.000546	0.0001	0.0000	0.0124	0.0199	0.0025	0.0017	0.0017	0.0073	76.23
Total Receivables $				0	0.0000			0.0031	0.0032	0.0014	0.0014	0.0026	-23.28
Total Current Assets $		0	0.000149	0.000623	0.000456	0.000448	0.0131	0.0297	0.01	0.004	0.004	0.0114	54.94
Чистые активы, млрд $				0.0000	0.000266	-0.005	0	0.0748	0.000208	0.000106	0.000106	0.0141	-16.81
Активы, млрд $		0	0.000179	0.000759	0.00061	0.000562	0.0131	0.1197	0.0649	0.0221	0.0221	0.0441	108.42
Short Term Debt $	0.0001	0.0001	0			0.000291		0.000637	0.0355	0.0001	0.0001	0.0073	0.00
Long Term Debt $						0.000291		0.0065				0.0034	372.62
Задолженность, млрд $		0.000124	0.0001	0.0001	0.000344	0.0056	0.0017	0.0449	0.0687	0.0092	0.0092	0.0260	10.44
Чистый долг, млрд $		0.0001	0.0000	-0.000546	-0.0001	0.000247	-0.0124	-0.0119	0.0337	-0.0016	-0.0016	0.0016	-245.31
Долг, млрд $						0.000291		0.008	0.0362	0.0001	0.0001	0.0111	-23.44
Interest income $		0	0	0.0001	0	0.0034						0.0017	483.10
Расходы на обслуживание долга $		0	0	0.0001	0	0.0056	0.0032	0.000699	0.0064	0.0025	0.0025	0.0037	-14.90
Чист. проц. доходы, млрд $			0	-0.0001	0	0.0034	-0.0032	-0.000699	-0.0064	-0.0025		-0.0019	-194.04
Goodwill $								0.0409	0.0223	0.0045		0.0226	-52.08
Амортизация, млрд $				0	0.0000	0.0001	0.0000	-0.00046	0.0124	0.0065	0.0065	0.0046	183.94
Себестоимость, млрд $							0.0000	0.0079	0.0242	0.0088	0.0088	0.0136	3.66
Товарно материальные запасы $								0.0023	0.0035	0.000863	0.000863	0.0022	-27.87

	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	5 quarters average	CAGR 5
Наличность, млрд $											0.0035	0.0124	0.0048	0.0043	0.0014	0.0019	0.0017	0.000303	0.0011	0.000957	0.0012	-12.82
Total Receivables $											0.0063	0.003	0.0037	0.0036	0.0056	0.0016	0.0014	0.0014	0.000813	0.000273	0.0011	-29.79
Total Current Assets $											0.012	0.0171	0.01	0.01	0.0079	0.0054	0.004	0.0022	0.0047	0.002	0.0037	-18.02
Чистые активы, млрд $								0.0001	0.002	0.00079	0.0576	0.0024	-0.0116	-0.0038	-0.0179	-0.0136	0.000106				-0.0094	-139.10
Активы, млрд $											0.1242	0.0857	0.0649	0.0649	0.0432	0.0244	0.0221	0.0189	0.0076	0.0046	0.0155	-28.37
Short Term Debt $										0.000637	0.0377	0.0358	0.0351	0.0355	0.0327	0.016		0.000141	0.0000	0.0000	0.0239	-66.83
Long Term Debt $				0.0034	0.004	0.000296	0.000314	0.000187	0.0065	0.0081	0.000111	0.000112								0.0014	0.0032	-26.44
Задолженность, млрд $											0.0666	0.0833	0.0765	0.0687	0.0611	0.03	0.0092	0.0103	0.0125	0.0242	0.0172	-4.21
Чистый долг, млрд $										-0.0119	0.038	0.0277	0.0326	0.0337	0.0326	0.0142		-0.000233	-0.0011	0.000482	0.0092	-56.95
Долг, млрд $										0.0087	0.0611	0.0763	0.0658	0.0625	0.0549	0.0161		0.0001	0.0001	0.0014	0.0145	-51.99
Interest income $	0.0019	0.00036	0.000359	0.0015	0.0051																0.0018	21.83
Расходы на обслуживание долга $										0.000699	0.0024	0.000611	0.0011	0.0011	0.000971	0.000461	0	0		0.0000	0.0008	-5.48
Чист. проц. доходы, млрд $						0			-0.000699	-0.0023	-0.0024	-0.000611	-0.0011	-0.0011	-0.000971	-0.000461	0				-0.0008	-5.48
Goodwill $									0.0409	0.0409	0.052	0.0281	0.0223	0.0223	0.0066	0.0045	0.0045	0.0045			0.0085	-27.39
Амортизация, млрд $								0.000883		0.0019	0.0033	0.0033		0.000807	0.0024	0.0019		0.0011	0.0011	0.000286	0.0014	-34.65
Себестоимость, млрд $											0.0065	0.0063	0.0049	0.0049	0.0024	0.0013	0.0014	0.000602	0.000689	0.000475	0.0009	-18.24
Товарно материальные запасы $							0.0024			0.0032	0.0039	0.0041		0.0035	0.0012	0.0016		0.00042	0.0027	0.000362	0.0013	-21.31

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	41187.92	-2933.35	-6852.84	-0.3686	-110.19	-150.45	-167.73	-141562.36	-7536.29			-18.84	-29905.4040	132.81
Цена акции ао			1.4	0.7492	0.4989	4.73	9.68	7.66	3.95	0.23	0.231	0.231	4.35	-52.63
Число акций ао, млн	0.0459	0.0468	0.051	5.5	0.0579	0.0688	0.1572	0.000722	0.0043			1.71	0.0578	-40.55
FCF/акцию	-2.24	-5.11	-10.09	-0.2637	-34.89	-32.99	-125.13	-29278.65	-3676.42			-9.19	-6629.6160	153.83

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2025Q1	5 quarters average	CAGR 5
EPS		-152.94	-210.64	-9.9	-9.91	-19.69	-5.65	-0.2088	-70.12	-35.04	-2.48		-22.6998	-15.18
Цена акции ао		5.47	2.14	0.5172	0.392	0.1165	0.9494	1.94	0.3634	0.4316		0.231	0.7831	-24.62
Число акций ао, млн	0.2097	0.2254	0.3031	40.92	0.4092	0.7316	2.34	3.78	3.36	3.36			2.71	35.65
FCF/акцию		-0.1877	-21.46	-0.17	-17	-5.4	-1.28	-1.12	-61.62	-3.96	-1.28		-13.8520	0.00

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		116.72	-381.13	-124.7	-432.52	270.01	-323.42	-61.2	-288.12	-712.7			-250.66		-223.0860	-221.42
ROA, %		-1591.45	-188.8	-110.39	-296.43	-1089.46	-151.17	-39.7	-110.76	-74.25			-146.08		-293.0680	-41.56
ROIC, %						133.28		-31.57	-313.51						-70.6000	-232.99
ROS, %							-4654.58	-157.13	-175.2	-140.58	-140.58	-140.58	-140.58		-150.8140	-2.20
ROCE, %			-398.52	-112.23	-762.27	232.31	-35.54	-23.92	5827.11	-224.97		-160.89	-160.89		1076.36	35.26
Ebit margin, %							-1820.98	-132.8	-95.67	-129.76		-90.23	-90.23		-453.8880	-45.17
Рентаб EBITDA, %							-1811.7	-156.02	-74.46	-101.36		-61.83	-61.83		-441.0740	-49.11
Чистая рентаб, %							-4654.58	-157.13	-175.2	-140.58			-140.58		-1281.8725	-58.31
Operation Margin, %							-1820.98	-153.28	-73.46	-90	-175.49	-175.49	-175.49		-133.5440	2.74
Доходность FCF, %	-1.06	-1291.7	-1787.37	-720.82	-3154.32	-6841.3	-372.42	-868.33	-3673.91	-512.17					-2453.6260	-40.45

	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	Industry average	5 quarters average	CAGR 5
ROE, %			-55.65	-106.34	-9.08	-18	-808.03	235.77	11.86	233.76	-1528.56	-287.92		-267.0180	-204.08
ROA, %			-28.15	-60.57	-5.02	-5.82	-25.65	-54	-3.4	-23.41	-128.69	-46.42		-51.1840	-2.98
ROIC, %	-19.91	-5.66	-35.96	-165.24				-124.26		-53.21	347.65			-6.2040	-257.42
ROS, %			-236.28	-404.91	-32.23	-32.23	-216.19	-315.95	-28.48	-178.38	-660.26	-164.94		-269.6020	-12.19
ROCE, %			-43.78	-16.68	-22.86	-58	619.67	96.76	1315.12	-235.27	-402.71	-78.98		138.98	-196.02
Ebit margin, %								-129.67	-137.96	-186.37	-660.26	-164.39		-255.7300	4.86
Рентаб EBITDA, %		-121.36	-234.57	-55.37	-3.29	-80.49	-53.24	-84.35		-145.29	-617.65	-147.79		-209.6640	22.65
Чистая рентаб, %			-236.28	-404.91	-32.23	-32.23	-216.19	-315.95	-28.48	-178.38	-660.26	-164.94		-269.6020	-12.19
Operation Margin, %			82.77	-76.42	-87.38	-87.38	-83.71	-129.67	-137.96	-186.37	-640.22	-105.24		-239.8920	-4.09
Доходность FCF, %		-424.49	-343.65	-1000.77	-32.87	-4336.84	-4634.86	-134.55	-57.49	-345.78	-133.13			-1061.1620	-50.84

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-0.0591	-0.0396	-0.0852	-0.0215	-0.0046	-0.0589	-0.0827	-0.0056	-0.0952			0.04		-0.0494	83.31
P/BV	-0.069	0.1509	0.1062	26368.1	-10.26	3.88	2.22	-3.03	0.157			62.8		-1.4066	-143.35
P/S						79571.8	9.91	0.1985	0.088			35.22		19895.50	-96.76
P/FCF			-0.1387	-0.0317	-0.0146	-0.2685	-0.1152	-0.0272	-0.1085	-0.146	-0.146	-0.146		-0.1086	4.85
E/P			-11.74	-46.6	-216.07	-16.99	-12.09	-177.63	-10.5	-14.04	-14.04	-14.04		-45.6600	3.04
EV/EBITDA				-3479.89	-17.08	-7.91	-5.9	-1.04	-0.016			-56.84		-6.3892	-75.21
EV/EBIT					-6800.77	-7.87	-6.93	-0.8104	-0.0125	-38.95	-38.95	-38.95		-17.1306	41.24
EV/S						79516.25	-0.63	0.7753	0.0162	35.15	35.15	35.15		14.09	-323.52
EV/FCF					-0.2809	-7791.41	0.5581	-2.14	-0.0237	-51.25	-51.25	-51.25		-20.8211	-346.94
Debt/EBITDA					-0.1962		-0.2735	-0.8326	-0.0041	-0.0068	-0.0068	-0.0068		-0.2248	-52.23
Netdebt/Ebitda			0.7248	0.0502	-0.0835	3.07	0.4536	-0.7746	0.0709	0.1162	0.1162	0.1162		-0.0035	-23.84
Debt/Ratio					1.03		0.0598	0.5577	0.0043	0.0043	0.0043	0.0043		0.1261	-40.93
Debt/Equity					-0.1165		0.0958	-9.47	0.0074	0.9088	0.9088	0.9088		-1.5098	56.83
Debt/Net Income					-0.0911		-0.2715	-0.3538	-0.003	-0.003	-0.003	-0.003		-0.1269	-59.39
Бета									84.74	-4.02	3.48	3.48		28.07	-65.50
Индекс Альтмана						-2.04	-0.9691	-3.5	-1.36	-1.36	-1.36	-1.36		-1.7098	7.01

	2020Q3	2020Q4	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2025Q1	Industry average	5 quarters average	CAGR 5
P/E				-0.3811	-0.0359	-0.0102	-5.61	-0.0425	-0.0061	-0.0871	-9.29	-0.9315	-0.085				-2.0799	69.36
P/BV					0.0214	9.88	-147.45	-1.53	-0.3619	-349.07	138.67	0.3399	-0.6841	-0.0492			-42.1587	-83.02
P/S					196.36	1.46	0.7864	0.1758	0.0988	12.33	11.83	0.8413	0.1466	0.0179			5.03	-72.94
P/FCF				-0.2356	-0.291	-0.0999	-3.04	-0.0231	-0.0216	-0.7432	-1.74	-0.2892	-0.7511				-0.7090	103.35
E/P				-2.62	-27.86	-97.8	-0.1784	-23.54	-162.62	-5.95	-0.1076	-1.07	-11.77				-36.3035	-40.85
EV/EBITDA				0.8737	-137.64	-0.935	-35.42	-0.7512	-1.82	-558.58		-0.2588	-0.0988	-0.0645			-112.1644	-48.73
EV/EBIT										-363.37		-0.5346	-0.1355	-0.5099			-91.1375	-80.65
EV/S	-51.25	-1.88	-2.61	-1.06	2.62	1.73				471.18		0.9963	0.8947	0.8382			95.13	-13.49
EV/FCF	9.78	1.27	3.23	1.19	-8.98	-4.18				-659.16		-0.6355	-1.2	-0.9811			-133.2313	-25.16
Debt/EBITDA	-0.2139	-0.0927	-0.1196	-0.8188	-3.16	-4.14				-4.56		-0.018	-0.0031	-0.5649			-1.8572	-32.86
Netdebt/Ebitda				1.11	-3.18	-3.18	-84.65	-3.57	-11.14	-4.02		0.0595	0.066	-0.1891			-3.0447	-55.75
Debt/Ratio	0.0348	0.019	0.008	0.073	0.3045	0.4197				0.657		0.0037	0.0065	0.3098			0.2793	-5.89
Debt/Equity	0.0401	0.0347	0.0095	0.1169	0.6563	15.02				-2.87		0.0082	-0.0101	-0.0735			2.41	-134.51
Debt/Net Income	0.2448	-0.0665	-0.0471	-1.81	-1.1	-0.5656				-1.22		-0.0147	-0.0029	-0.5062			-0.4619	-2.19
Бета															3.48		3.48	0.00
Индекс Альтмана	-0.2946	-0.9616	-0.3531	-0.2988	-0.5354	-1.17	0.4749	-0.3745	-0.5213						-1.36		-0.5902	3.06

Dividends

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.000502	0.000502	0.000502	0.000502	0.000803	0.000803	0.000803		0.0006	9.85
Дивиденд						0.08	0		0.0800	0.00
Див доход, ао, %						0	0
Дивиденды / прибыль, %		-7.86	-4.85	-1.9	-0.785	-2.49	0		-3.5770	-20.54

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.0001	0	0.000201	0.000201	0.000201	0.000201	0.000201	0.000201	0.000201	0.000134		0.0002	-7.79
Дивиденд									0.08			0.0800	0.00
Див доход, ао, %									22.01			22.01	0.00
Дивиденды / прибыль, %	-2.08	-0.000292	-0.3156	-5.31	-5.31	-1.45	-1.52	-25.39	-4.18	-0.7846		-6.6649	-11.56

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	100	100	0.00

	CAGR 5

	CAGR 5