MSGM
Motorsport Games Inc.
+0.28 (+6.40%)4.58USD57.1K成交股數24.0M市值10.9本益比(近四季)1.7股價營收比+36.6%營收年增(近四季)2026-11-05下次財報
財報 SEC XBRL 申報值 · 美元 · 財年於 12 月結束
逐季數字是 10-Q 的單季值;財年第四季 XBRL 只有年度值,這裡用年度減前三季推算。年增率比的是去年同一會計季。
營收與利潤率近 16 季
稀釋 EPS近 16 季 · 美元
現金流近 16 季
股東回饋近 16 季 · 庫藏股與股利
損益表 逐季 · 最新在左 · 小字是年增率
| 科目 | 26Q2 | 26Q1 | 25Q3 | 25Q2 | 25Q1 | 24Q4 | 24Q3 | 24Q2 | 24Q1 | 23Q3 | 23Q2 | 23Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 營收 | 3.5M+101% | 4.0M+104% | 3.1M+72% | 2.6M+38% | 1.8M-42% | 2.0M+17% | 1.8M+4% | 1.9M+9% | 3.0M | 1.7M | 1.7M | 1.7M |
| 營業成本 | 644K | 517K | 598K | 455K | 465K | 1.1M | 717K | 772K | 667K | 831K | 866K | 1.2M |
| 毛利 | 2.9M+124% | 3.5M+289% | 2.5M+130% | 2.1M+93% | 1.3M-45% | 903K+5% | 1.1M+24% | 1.1M+131% | 2.4M | 862K | 873K | 481K |
| 毛利率 | 81.8% | 87.2% | 80.7% | 82.4% | 73.5% | 45.8% | 60.2% | 59.0% | 78.0% | 50.9% | 50.2% | 27.8% |
| 研發費用 | 737K | 514K | 419K | 270K | 602K | 598K | 849K | 869K | 1.1M | 1.6M | 1.8M | 2.4M |
| 銷售管理費用 | 1.3M | 1.7M | 1.1M | 865K | 1.2M | 1.3M | 1.9M | 1.4M | 2.2M | 1.5M | 3.2M | 2.8M |
| 營業利益 | 638K-785% | 1.1M-260% | 799K-141% | 2.0M-4% | −93K-92% | −661K-75% | −1.9M-78% | 2.1M-138% | −1.2M | −2.7M | −8.6M | −5.4M |
| 營業利益率 | 18.0% | 26.2% | 25.8% | 75.9% | -5.3% | -33.5% | -107.2% | 109.4% | -40.1% | -157.3% | -494.6% | -312.9% |
| 稅後淨利 | 401K-61% | 316K-112% | 789K-242% | 4.3M+102% | 1.0M-163% | −2.6M-26% | −555K-93% | 2.1M-141% | −1.7M | −3.6M | −8.2M | −5.1M |
| 淨利率 | 11.3% | 7.8% | 25.5% | 164.3% | 59.2% | -133.7% | -30.8% | 111.9% | -55.0% | -210.4% | -472.2% | -295.0% |
| 稀釋 EPS | 0.08-76% | 0.06-107% | 0.14-178% | 0.82+6% | 0.33-154% | -0.92-30% | -0.18-94% | 0.77-133% | -0.61 | -1.31 | -3.04 | -2.33 |
| 稀釋股數 | 5.3M | 5.5M | 5.5M | 5.2M | 3.2M | 2.9M | 3.0M | 2.7M | 2.7M | 2.7M | 2.7M | 2.2M |
資產負債表 期末餘額
| 科目 | 26Q2 | 26Q1 | 25Q3 | 25Q2 | 25Q1 | 24Q4 | 24Q3 | 24Q2 | 24Q1 | 23Q3 | 23Q2 | 23Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 現金與約當現金 | 3.9M | 5.9M | 4.1M | 2.4M | 1.1M | 859K | 1.1M | 300K | 500K | 1.2M | 2.0M | 5.8M |
| 應收帳款 | – | – | – | – | – | – | – | – | – | – | – | – |
| 存貨 | – | – | – | – | – | – | – | – | – | – | – | – |
| 總資產 | 11.3M | 13.9M | 10.1M | 8.2M | 6.1M | 6.3M | 7.0M | 7.2M | 9.8M | 11.4M | 13.3M | 22.1M |
| 有息負債 | – | – | – | – | – | – | – | – | – | – | – | – |
| 總負債 | 6.1M | 5.3M | 3.3M | 2.6M | 4.6M | 5.0M | 4.8M | 4.2M | 8.8M | 10.9M | 9.9M | 10.8M |
| 股東權益 | 3.9M | 7.1M | 5.9M | 4.8M | 648K | 496K | 4.1M | 4.3M | 2.1M | 413K | 3.3M | 11.1M |
| 負債比 | 53.7% | 38.4% | 32.7% | 31.7% | 76.6% | 80.4% | 68.9% | 58.0% | 89.9% | 95.6% | 74.4% | 48.9% |
| 淨現金(現金 − 有息負債) | – | – | – | – | – | – | – | – | – | – | – | – |
現金流量表 單季
| 科目 | 26Q2 | 26Q1 | 25Q3 | 25Q2 | 25Q1 | 24Q4 | 24Q3 | 24Q2 | 24Q1 | 23Q3 | 23Q2 | 23Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 營業現金流 | – | 1.6M | – | – | 377K-201% | – | – | – | −374K | – | – | −5.7M |
| 資本支出 | – | 22K | – | – | – | – | – | – | – | – | – | 15K |
| 自由現金流 | – | 1.6M | – | – | – | – | – | – | – | – | – | −5.7M |
| 折舊攤銷 | 7K | 176K | 9K | 12K | 252K | 1.9M | 47K | 63K | 602K | 76K | 105K | 502K |
| 買回庫藏股 | – | – | – | – | – | – | – | – | – | – | – | – |
| 現金股利 | – | – | – | – | – | – | – | – | – | – | – | – |
| 自由現金流率 | – | 40.4% | – | – | – | – | – | – | – | – | – | -329.5% |
營收拆解 2025 年度 10-K 的分部揭露 · 年增對前一年度
業務分部2025 年度 · 11.3M
| Gaming | 11.3M | 100.0% | +30.0% |
|---|
產品／服務2025 年度 · 6.3M
| Digital Game Sales | 4.5M | 70.7% | -20.4% |
|---|---|---|---|
| Subscription And Circulation | 1.1M | 17.9% | +5890.6% |
| Software Development | 507K | 8.0% | +34.4% |
| 其他 | 217K | 3.4% | -53.3% |
| Ingame Revenues 小計 | 5.0M | 78.5% | +125.2% |
各維度的加總不一定等於合併營收:分部有時含內部交易、地區有時只揭露主要國家。挑的是加總最接近合併營收的那個標籤。
年度 10-K
| 財年 | 營收 | 年增 | 稅後淨利 | 淨利率 | 稀釋 EPS | 自由現金流 |
|---|---|---|---|---|---|---|
| FY2025 | 11.3M | +30.0% | 6.9M | 61.3% | 1.43 | 4.1M |
| FY2024 | 8.7M | +25.7% | −2.8M | -31.7% | -0.94 | −2.9M |
| FY2023 | 6.9M | -33.1% | −14.3M | -207.3% | -5.56 | −13.7M |
| FY2022 | 10.3M | -31.5% | −36.0M | -348.6% | 30.73 | −19.8M |
| FY2021 | 15.1M | -20.8% | 288K | 1.9% | -2.91 | −21.7M |
| FY2020 | 19.0M | +60.7% | −1.8M | -9.2% | – | 3.9M |
| FY2019 | 11.9M | – | −3.6M | -30.1% | – | −4.5M |