$7.02M Market Cap.
SBET Market Cap. (MRY)
SBET Shares Outstanding (MRY)
SBET Assets (MRY)
Total Assets
$65.05M
Total Liabilities
$62.06M
Total Investments
$200.00K
SBET Income (MRY)
Revenue
$7.29M
Net Income
-$15.24M
Operating Expense
$16.61M
SBET Cash Flow (MRY)
CF Operations
-$5.94M
CF Investing
$48.30M
CF Financing
$2.68M
SBET Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2022 | $0 | 0% | 0% | 0% | - |
2021 | $0 | 0% | 0% | 0% | - |
2020 | $0 | 0% | 0% | 0% | - |
2019 | $0 | 0% | 0% | 0% | - |
2018 | $0 | 0% | - | 0% | - |
SBET Balance Sheet (MRY)
Metric | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|
Total Assets | $65,045,491 (216.37%) | $20,559,826 (365.05%) | $4,420,947 (4.60%) | $4,226,570 (-43.82%) |
Assets Current | $53,910,565 (468.17%) | $9,488,434 (194.57%) | $3,221,076 (1.74%) | $3,166,005 (-7.48%) |
Assets Non-Current | $11,134,926 (0.57%) | $11,071,392 (822.72%) | $1,199,871 (13.14%) | $1,060,565 (-74.14%) |
Goodwill & Intangible Assets | $10,644,028 (17.45%) | $9,062,707 (815.80%) | $989,596 (22.16%) | $810,066 (-76.86%) |
Shareholders Equity | $2,986,517 (-78.96%) | $14,191,456 (946.95%) | $1,355,511 (-56.24%) | $3,097,911 (28.92%) |
Property Plant & Equipment Net | $290,898 (31.85%) | $220,627 (4.92%) | $210,275 (-16.06%) | $250,499 (317.50%) |
Cash & Equivalents | $50,457,486 (731.88%) | $6,065,461 (134.62%) | $2,585,180 (43.52%) | $1,801,230 (-28.81%) |
Accumulated Other Comprehensive Income | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Deferred Revenue | $2,166,451 (603.26%) | $308,058 (-24.22%) | $406,508 (-50.22%) | $816,672 (-22.44%) |
Total Investments | $200,000 (0.00%) | $200,000 (0%) | $0 (0%) | $0 (0%) |
Investments Current | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Investments Non-Current | $200,000 (0.00%) | $200,000 (0%) | $0 (0%) | $0 (0%) |
Inventory | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Trade & Non-Trade Receivables | $823,530 (-13.91%) | $956,555 (168.76%) | $355,912 (-61.06%) | $913,892 (29.63%) |
Trade & Non-Trade Payables | $2,125,707 (-2.91%) | $2,189,499 (670.65%) | $284,109 (0%) | $0 (0%) |
Accumulated Retained Earnings (Deficit) | -$73,565,641 (-26.11%) | -$58,332,263 (-2070.00%) | -$2,688,128 (-200.19%) | -$895,486 (96.73%) |
Tax Assets | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Tax Liabilities | $6,206 (11.20%) | $5,581 (27.25%) | $4,386 (28.36%) | $3,417 (0%) |
Total Debt | $8,312,374 (4921.91%) | $165,522 (-14.28%) | $193,087 (-11.85%) | $219,049 (0%) |
Debt Current | $5,170,639 (17568.34%) | $29,265 (6.17%) | $27,565 (6.17%) | $25,963 (0%) |
Debt Non-Current | $3,141,735 (2205.74%) | $136,257 (-17.68%) | $165,522 (-14.28%) | $193,086 (0%) |
Total Liabilities | $62,058,974 (874.49%) | $6,368,370 (273.21%) | $1,706,389 (51.19%) | $1,128,659 (-77.96%) |
Liabilities Current | $58,911,033 (905.21%) | $5,860,555 (281.43%) | $1,536,481 (64.83%) | $932,156 (-77.90%) |
Liabilities Non-Current | $3,147,941 (519.90%) | $507,815 (198.88%) | $169,908 (-13.53%) | $196,503 (-78.24%) |
SBET Income Statement (MRY)
Metric | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|
Revenues | $7,288,029 (176.51%) | $2,635,757 (15.66%) | $2,278,814 (-4.32%) | $2,381,737 (-59.36%) |
Cost of Revenue | $6,154,434 (109.68%) | $2,935,119 (58.22%) | $1,855,098 (-8.17%) | $2,020,230 (-5.99%) |
Selling General & Administrative Expense | $11,884,112 (-64.20%) | $33,195,352 (1936.01%) | $1,630,411 (119.36%) | $743,270 (-79.97%) |
Research & Development Expense | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Operating Expenses | $16,610,112 (-49.96%) | $33,195,352 (1936.01%) | $1,630,411 (119.36%) | $743,270 (-83.61%) |
Interest Expense | $137,519 (0%) | $0 (0%) | $1,375 (-93.14%) | $20,037 (17.86%) |
Income Tax Expense | $11,366 (172.50%) | $4,171 (330.00%) | $970 (101.21%) | -$79,870 (-273.63%) |
Net Loss Income from Discontinued Operations | -$70,024 (-100.32%) | $22,174,305 (0%) | $0 (0%) | $0 (0%) |
Consolidated Income | -$15,233,378 (72.62%) | -$55,644,135 (-4785.04%) | -$1,139,072 (-272.06%) | -$306,153 (73.83%) |
Net Income to Non-Controlling Interests | $8,862 (-98.86%) | $780,384 (0%) | $0 (0%) | $0 (0%) |
Net Income | -$15,242,240 (72.99%) | -$56,424,519 (-4853.55%) | -$1,139,072 (-272.06%) | -$306,153 (73.83%) |
Preferred Dividends Income Statement Impact | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Net Income Common Stock | -$15,242,240 (72.99%) | -$56,424,519 (-4853.55%) | -$1,139,072 (-272.06%) | -$306,153 (73.83%) |
Weighted Average Shares | $2,487,960 (73.98%) | $1,430,031 (33.08%) | $1,074,568 (22.18%) | $879,523 (412.07%) |
Weighted Average Shares Diluted | $2,487,960 (73.98%) | $1,430,031 (33.08%) | $1,074,568 (22.18%) | $879,523 (412.07%) |
Earning Before Interest & Taxes (EBIT) | -$15,093,355 (73.25%) | -$56,420,348 (-4863.40%) | -$1,136,727 (-210.59%) | -$365,986 (66.94%) |
Gross Profit | $1,133,595 (478.67%) | -$299,362 (-170.65%) | $423,716 (17.21%) | $361,507 (-90.26%) |
Operating Income | -$15,476,517 (53.79%) | -$33,494,714 (-2675.74%) | -$1,206,695 (-216.08%) | -$381,763 (53.61%) |
SBET Cash Flow Statement (MRY)
Metric | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|
Net Cash Flow from Investing | $48,302,068 (1194.86%) | -$4,411,720 (-1378.96%) | -$298,299 (-54.56%) | -$193,000 (-1186.67%) |
Net Cash Flow from Financing | $2,675,343 (-82.94%) | $15,678,085 (746.84%) | $1,851,353 (-3.55%) | $1,919,408 (24.56%) |
Net Cash Flow from Operations | -$5,937,386 (2.20%) | -$6,070,874 (-689.34%) | -$769,104 (-1127.91%) | $74,822 (106.14%) |
Net Cash Flow / Change in Cash & Cash Equivalents | $45,040,025 (766.91%) | $5,195,491 (562.73%) | $783,950 (-56.48%) | $1,801,230 (486.72%) |
Net Cash Flow - Business Acquisitions and Disposals | $48,471,270 (896.77%) | -$6,083,477 (0%) | $0 (0%) | $0 (0%) |
Net Cash Flow - Investment Acquisitions and Disposals | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Capital Expenditure | -$158,779 (38.99%) | -$260,243 (12.76%) | -$298,299 (-54.56%) | -$193,000 (-1278.57%) |
Issuance (Repayment) of Debt Securities | $2,675,343 (0%) | $0 (0%) | $46,500 (-34.54%) | $71,040 (0%) |
Issuance (Purchase) of Equity Shares | $0 (0%) | $9,868,240 (7460.02%) | $130,532 (-94.91%) | $2,562,264 (66.27%) |
Payment of Dividends & Other Cash Distributions | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Effect of Exchange Rate Changes on Cash | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Share Based Compensation | $2,486,151 (50.07%) | $1,656,674 (2370.07%) | $67,070 (0%) | $0 (0%) |
Depreciation Amortization & Accretion | $1,165,517 (465.11%) | $206,246 (55.04%) | $133,030 (35.94%) | $97,857 (19.34%) |
SBET Financial Metrics (MRY)
Metric | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|
Gross Margin | 15.60% (236.84%) | -11.40% (-161.29%) | 18.60% (22.37%) | 15.20% (-75.99%) |
Profit Margin | -209.10% (90.23%) | -2140.70% (-4181.40%) | -50.00% (-287.60%) | -12.90% (35.50%) |
EBITDA Margin | -191.10% (91.04%) | -2132.70% (-4747.05%) | -44.00% (-289.38%) | -11.30% (35.43%) |
Return on Average Equity (ROAE) | -177.50% (75.55%) | -725.90% (-1317.77%) | -51.20% (-361.26%) | -11.10% (80.49%) |
Return on Average Assets (ROAA) | -35.60% (92.12%) | -451.70% (-1617.49%) | -26.30% (-405.77%) | -5.20% (64.14%) |
Return on Sales (ROS) | -207.10% (90.33%) | -2140.60% (-4189.78%) | -49.90% (-224.03%) | -15.40% (18.52%) |
Return on Invested Capital (ROIC) | 64.30% (-99.57%) | 14835.80% (2742.64%) | -561.40% (-1496.52%) | 40.20% (0.50%) |
Dividend Yield | 0% (0%) | 0% (0%) | 0% (0%) | 0% (0%) |
Price to Earnings Ratio (P/E) | -0.51 (24.81%) | -0.67 (97.61%) | -28.18 (58.96%) | -68.67 (-1226.64%) |
Price to Sales Ratio (P/S) | 1.07 (-92.55%) | 14.38 (-1.64%) | 14.62 (92.17%) | 7.61 (637.11%) |
Price to Book Ratio (P/B) | 2.35 (431.67%) | 0.44 (-89.30%) | 4.13 (277.26%) | 1.09 (-52.10%) |
Debt to Equity Ratio (D/E) | 20.78 (4528.06%) | 0.45 (-64.34%) | 1.26 (245.88%) | 0.36 (-82.92%) |
Earnings Per Share (EPS) | -6.2 (84.26%) | -39.4 (-3481.82%) | -1.1 (-266.67%) | -0.3 (95.59%) |
Sales Per Share (SPS) | 2.93 (58.93%) | 1.84 (-13.11%) | 2.12 (-21.68%) | 2.71 (-92.06%) |
Free Cash Flow Per Share (FCFPS) | -2.45 (44.66%) | -4.43 (-345.82%) | -0.99 (-641.04%) | -0.13 (98.13%) |
Book Value Per Share (BVPS) | 1.2 (-87.91%) | 9.92 (686.99%) | 1.26 (-64.20%) | 3.52 (-74.83%) |
Tangible Assets Book Value Per Share (TABVPS) | 21.87 (171.97%) | 8.04 (151.80%) | 3.19 (-17.79%) | 3.88 (-83.42%) |
Enterprise Value Over EBIT (EV/EBIT) | 0 (0%) | 0 (0%) | -3 (0.00%) | -3 (0.00%) |
Enterprise Value Over EBITDA (EV/EBITDA) | -0.37 (-371.79%) | -0.08 (97.35%) | -2.95 (15.94%) | -3.51 (2.23%) |
Asset Turnover | 0.17 (-19.43%) | 0.21 (-59.96%) | 0.53 (30.12%) | 0.41 (-44.14%) |
Current Ratio | 0.92 (-43.48%) | 1.62 (-22.76%) | 2.1 (-38.28%) | 3.4 (318.74%) |
Dividends | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Free Cash Flow (FCF) | -$6,096,165 (3.71%) | -$6,331,117 (-493.13%) | -$1,067,403 (-803.22%) | -$118,178 (90.42%) |
Enterprise Value (EV) | $5,125,668 (16.55%) | $4,397,979 (48.67%) | $2,958,232 (214.65%) | $940,153 (-74.42%) |
Earnings Before Tax (EBT) | -$15,230,874 (73.00%) | -$56,420,348 (-4857.41%) | -$1,138,102 (-194.83%) | -$386,023 (65.66%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | -$13,927,838 (75.22%) | -$56,214,102 (-5500.70%) | -$1,003,697 (-274.33%) | -$268,129 (73.84%) |
Invested Capital | -$46,654,682 (-17614.16%) | -$263,375 (47.03%) | -$497,223 (-155.11%) | $902,167 (133.12%) |
Working Capital | -$5,000,468 (-237.83%) | $3,627,879 (115.36%) | $1,684,595 (-24.59%) | $2,233,849 (380.99%) |
Tangible Asset Value | $54,401,463 (373.17%) | $11,497,119 (235.06%) | $3,431,351 (0.43%) | $3,416,504 (-15.08%) |
Market Capitalization | $7,016,878 (11.86%) | $6,272,979 (12.03%) | $5,599,232 (65.02%) | $3,393,153 (-38.22%) |
Average Equity | $8,588,986 (10.49%) | $7,773,484 (249.10%) | $2,226,711 (-19.04%) | $2,750,456 (33.68%) |
Average Assets | $42,802,658 (242.68%) | $12,490,386 (188.88%) | $4,323,758 (-26.40%) | $5,874,785 (-27.33%) |
Invested Capital Average | -$23,459,028 (-6068.57%) | -$380,299 (-287.83%) | $202,472 (122.23%) | -$910,916 (67.10%) |
Shares | 2,236,099 (844.63%) | 236,716 (31.06%) | 180,620 (9.66%) | 164,716 (5.56%) |
