Annual Income Statements for Lottery.com
This table shows Lottery.com's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Lottery.com
This table shows Lottery.com's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-3.36 |
-15 |
-5.59 |
-5.88 |
-7.93 |
-8.81 |
-3.31 |
-3.88 |
-4.44 |
-8.68 |
| Consolidated Net Income / (Loss) |
|
-3.40 |
-15 |
-5.75 |
-5.97 |
-8.08 |
-8.91 |
-3.30 |
-3.99 |
-4.61 |
-8.91 |
| Net Income / (Loss) Continuing Operations |
|
-3.40 |
-15 |
-5.75 |
-5.97 |
-8.08 |
-8.91 |
-3.30 |
-3.99 |
-4.61 |
-8.91 |
| Total Pre-Tax Income |
|
-3.40 |
-15 |
-5.75 |
-5.97 |
-8.06 |
-8.90 |
-3.29 |
-3.99 |
-4.60 |
-8.91 |
| Total Revenue |
|
0.29 |
5.46 |
0.26 |
0.26 |
0.20 |
0.24 |
0.22 |
0.19 |
0.14 |
0.01 |
| Total Non-Interest Income |
|
0.29 |
5.46 |
0.26 |
0.26 |
0.20 |
0.24 |
0.22 |
0.19 |
0.14 |
0.01 |
| Other Non-Interest Income |
|
0.29 |
5.46 |
0.26 |
0.26 |
0.20 |
0.24 |
0.22 |
0.19 |
0.14 |
0.01 |
| Total Non-Interest Expense |
|
3.44 |
20 |
5.85 |
6.15 |
8.16 |
4.34 |
3.70 |
4.14 |
4.69 |
7.14 |
| Other Operating Expenses |
|
2.02 |
12 |
4.57 |
4.82 |
2.65 |
3.14 |
2.68 |
3.07 |
3.51 |
6.18 |
| Depreciation Expense |
|
1.42 |
0.67 |
1.28 |
1.33 |
1.21 |
1.20 |
1.03 |
1.07 |
1.18 |
0.96 |
| Nonoperating Income / (Expense), net |
|
-0.25 |
-0.20 |
-0.15 |
-0.08 |
-0.11 |
-4.81 |
0.19 |
-0.04 |
-0.05 |
-1.77 |
| Income Tax Expense |
|
0.00 |
0.06 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.07 |
- |
-0.06 |
-0.04 |
-0.04 |
-0.03 |
-0.02 |
-0.04 |
-0.11 |
-0.06 |
| Basic Earnings per Share |
|
($1.33) |
($5.64) |
($1.40) |
($1.12) |
($7.86) |
($6.13) |
($0.14) |
($0.13) |
($1.19) |
($2.47) |
| Weighted Average Basic Shares Outstanding |
|
2.53M |
2.60M |
4.01M |
5.24M |
1.01M |
1.44M |
23.99M |
29.02M |
3.73M |
3.52M |
| Diluted Earnings per Share |
|
($1.33) |
($5.64) |
($1.40) |
($1.12) |
($7.86) |
($6.13) |
($0.14) |
($0.13) |
($1.19) |
($2.47) |
| Weighted Average Diluted Shares Outstanding |
|
2.53M |
2.60M |
4.01M |
5.24M |
1.01M |
1.44M |
23.99M |
29.02M |
3.73M |
3.52M |
| Basic & Diluted Earnings per Share |
|
- |
($5.64) |
- |
- |
- |
($6.13) |
- |
- |
- |
($2.47) |
| Weighted Average Basic & Diluted Shares Outstanding |
|
2.87M |
0.00 |
4.78M |
9.23M |
10.64M |
0.00 |
- |
39.40M |
5.14M |
0.00 |
Annual Cash Flow Statements for Lottery.com
This table details how cash moves in and out of Lottery.com's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
0.09 |
1.11 |
-1.20 |
11 |
22 |
-33 |
0.26 |
-0.29 |
0.10 |
| Net Cash From Operating Activities |
|
-0.00 |
-0.60 |
-1.53 |
4.70 |
-23 |
-31 |
-2.11 |
-1.88 |
-3.43 |
| Net Cash From Continuing Operating Activities |
|
-0.00 |
-0.60 |
-1.53 |
4.70 |
-23 |
-31 |
-2.11 |
-1.88 |
-3.43 |
| Net Income / (Loss) Continuing Operations |
|
-0.00 |
1.40 |
2.53 |
-5.81 |
-53 |
-60 |
-26 |
-28 |
-20 |
| Consolidated Net Income / (Loss) |
|
-0.00 |
1.40 |
2.53 |
-5.81 |
-53 |
-60 |
-26 |
-28 |
-20 |
| Depreciation Expense |
|
- |
- |
- |
- |
4.29 |
5.60 |
4.89 |
5.02 |
4.52 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.00 |
-2.48 |
-4.32 |
0.84 |
34 |
28 |
9.88 |
17 |
11 |
| Changes in Operating Assets and Liabilities, net |
|
0.00 |
0.47 |
0.27 |
8.13 |
-8.68 |
-5.10 |
8.68 |
4.62 |
1.63 |
| Net Cash From Investing Activities |
|
0.00 |
-205 |
138 |
-0.02 |
-14 |
-1.25 |
0.00 |
-1.55 |
-2.57 |
| Net Cash From Continuing Investing Activities |
|
0.00 |
-205 |
138 |
-0.02 |
-14 |
-1.25 |
0.00 |
-1.55 |
-2.57 |
| Purchase of Investment Securities |
|
0.00 |
-205 |
-0.50 |
0.00 |
-14 |
-1.12 |
0.00 |
-1.55 |
-2.82 |
| Sale and/or Maturity of Investments |
|
- |
0.00 |
137 |
- |
- |
- |
- |
0.00 |
0.25 |
| Net Cash From Financing Activities |
|
0.09 |
207 |
-137 |
5.94 |
59 |
-0.02 |
2.27 |
3.25 |
6.27 |
| Net Cash From Continuing Financing Activities |
|
0.09 |
207 |
-137 |
5.94 |
59 |
-0.02 |
2.27 |
3.25 |
6.27 |
| Issuance of Debt |
|
0.10 |
0.30 |
0.18 |
6.18 |
29 |
0.00 |
2.27 |
2.51 |
2.99 |
| Repayment of Debt |
|
0.00 |
-0.40 |
-0.43 |
-0.89 |
-13 |
-0.02 |
0.00 |
0.38 |
2.95 |
| Other Financing Activities, Net |
|
-0.01 |
-0.64 |
- |
0.65 |
43 |
- |
- |
0.36 |
0.34 |
| Effect of Exchange Rate Changes |
|
- |
- |
- |
0.00 |
-0.00 |
0.00 |
0.10 |
-0.11 |
-0.17 |
| Cash Interest Paid |
|
- |
- |
- |
0.00 |
4.44 |
0.48 |
0.00 |
0.00 |
0.00 |
| Cash Income Taxes Paid |
|
- |
0.00 |
0.39 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.38 |
Quarterly Cash Flow Statements for Lottery.com
This table details how cash moves in and out of Lottery.com's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q3 2025 |
Q4 2025 |
| Net Change in Cash & Equivalents |
|
0.01 |
0.30 |
-0.28 |
-0.60 |
0.57 |
0.01 |
0.40 |
0.07 |
-0.16 |
| Net Cash From Operating Activities |
|
-0.19 |
-1.34 |
-1.08 |
-0.37 |
2.40 |
-2.83 |
0.92 |
-4.15 |
2.96 |
| Net Cash From Continuing Operating Activities |
|
-0.19 |
-1.34 |
-1.08 |
-0.16 |
2.56 |
-3.20 |
0.92 |
-4.15 |
2.96 |
| Net Income / (Loss) Continuing Operations |
|
-3.36 |
-15 |
-5.59 |
-5.77 |
-7.93 |
-8.81 |
-3.31 |
-4.51 |
-8.57 |
| Consolidated Net Income / (Loss) |
|
-3.36 |
-15 |
-5.59 |
-5.77 |
-7.93 |
-8.81 |
-3.31 |
-4.51 |
-8.57 |
| Depreciation Expense |
|
1.42 |
0.67 |
1.28 |
1.33 |
1.21 |
1.20 |
1.03 |
2.38 |
1.24 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.36 |
8.95 |
3.48 |
3.85 |
7.61 |
1.66 |
2.69 |
1.22 |
6.31 |
| Changes in Operating Assets and Liabilities, net |
|
1.39 |
3.76 |
-0.25 |
0.42 |
1.68 |
2.76 |
0.51 |
-3.24 |
3.99 |
| Net Cash From Investing Activities |
|
- |
- |
0.00 |
- |
-0.88 |
-0.66 |
-1.25 |
-1.49 |
-0.47 |
| Net Cash From Continuing Investing Activities |
|
- |
- |
0.00 |
- |
-0.88 |
-0.66 |
-1.25 |
-1.49 |
-0.47 |
| Purchase of Investment Securities |
|
- |
- |
0.00 |
- |
-0.88 |
-0.66 |
-1.50 |
-1.49 |
-0.47 |
| Net Cash From Financing Activities |
|
0.20 |
1.40 |
0.70 |
- |
-0.73 |
3.28 |
0.70 |
5.68 |
-2.53 |
| Net Cash From Continuing Financing Activities |
|
0.20 |
1.40 |
0.70 |
- |
-0.73 |
3.28 |
0.70 |
5.68 |
-2.53 |
| Issuance of Debt |
|
0.20 |
1.40 |
0.70 |
- |
-0.73 |
2.54 |
0.68 |
2.64 |
-1.52 |
| Effect of Exchange Rate Changes |
|
0.00 |
0.24 |
0.10 |
-0.23 |
-0.21 |
0.23 |
0.03 |
0.02 |
-0.11 |
Annual Balance Sheets for Lottery.com
This table presents Lottery.com's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
0.55 |
209 |
75 |
51 |
105 |
79 |
64 |
53 |
56 |
| Cash and Due from Banks |
|
0.14 |
1.26 |
0.06 |
3.83 |
33 |
0.10 |
0.36 |
0.07 |
0.17 |
| Restricted Cash |
|
- |
- |
- |
6.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Trading Account Securities |
|
- |
- |
74 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
- |
- |
- |
0.67 |
0.14 |
0.11 |
0.02 |
0.01 |
0.00 |
| Goodwill |
|
- |
- |
- |
13 |
20 |
20 |
11 |
9.06 |
9.06 |
| Intangible Assets |
|
- |
- |
- |
3.21 |
29 |
24 |
18 |
13 |
15 |
| Other Assets |
|
0.00 |
208 |
0.10 |
23 |
23 |
35 |
35 |
31 |
32 |
| Total Liabilities & Shareholders' Equity |
|
0.55 |
209 |
75 |
51 |
105 |
79 |
64 |
53 |
56 |
| Total Liabilities |
|
0.53 |
5.99 |
6.05 |
34 |
11 |
18 |
28 |
30 |
32 |
| Short-Term Debt |
|
0.53 |
0.80 |
0.86 |
23 |
4.78 |
11 |
14 |
14 |
15 |
| Accrued Interest Payable |
|
- |
- |
0.16 |
3.06 |
0.18 |
0.48 |
12 |
1.22 |
15 |
| Other Short-Term Payables |
|
0.00 |
0.16 |
- |
7.76 |
5.58 |
5.72 |
1.52 |
15 |
2.09 |
| Other Long-Term Liabilities |
|
0.00 |
5.03 |
5.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
- |
- |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
0.02 |
5.00 |
5.00 |
17 |
94 |
62 |
37 |
23 |
24 |
| Total Preferred & Common Equity |
|
0.02 |
5.00 |
5.00 |
17 |
91 |
59 |
34 |
20 |
23 |
| Preferred Stock |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
0.02 |
5.00 |
5.00 |
17 |
91 |
59 |
34 |
20 |
23 |
| Common Stock |
|
0.03 |
3.60 |
1.07 |
112 |
239 |
268 |
270 |
284 |
307 |
| Retained Earnings |
|
-0.00 |
1.40 |
3.93 |
-95 |
-148 |
-208 |
-235 |
-263 |
-284 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
0.00 |
-0.00 |
0.00 |
-0.09 |
0.02 |
0.26 |
| Noncontrolling Interest |
|
- |
- |
- |
0.00 |
2.78 |
2.40 |
2.12 |
2.06 |
0.48 |
Quarterly Balance Sheets for Lottery.com
This table presents Lottery.com's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Total Assets |
|
75 |
63 |
62 |
58 |
53 |
53 |
73 |
| Cash and Due from Banks |
|
0.06 |
0.08 |
0.03 |
0.06 |
0.47 |
0.26 |
0.32 |
| Trading Account Securities |
|
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
0.02 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
| Goodwill |
|
20 |
11 |
11 |
7.75 |
9.06 |
9.06 |
9.06 |
| Intangible Assets |
|
20 |
16 |
15 |
15 |
13 |
12 |
31 |
| Other Assets |
|
35 |
35 |
35 |
35 |
31 |
32 |
33 |
| Total Liabilities & Shareholders' Equity |
|
75 |
63 |
62 |
58 |
53 |
53 |
73 |
| Total Liabilities |
|
23 |
28 |
29 |
31 |
32 |
32 |
30 |
| Short-Term Debt |
|
12 |
15 |
15 |
15 |
15 |
14 |
14 |
| Accrued Interest Payable |
|
9.11 |
12 |
13 |
14 |
1.27 |
1.21 |
13 |
| Other Short-Term Payables |
|
1.63 |
1.50 |
1.47 |
2.29 |
16 |
17 |
2.24 |
| Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Long-Term Liabilities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Commitments & Contingencies |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
52 |
35 |
33 |
28 |
22 |
21 |
43 |
| Total Preferred & Common Equity |
|
49 |
33 |
31 |
26 |
20 |
20 |
33 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
49 |
33 |
31 |
26 |
20 |
20 |
33 |
| Common Stock |
|
269 |
273 |
277 |
280 |
287 |
291 |
308 |
| Retained Earnings |
|
-219 |
-241 |
-247 |
-255 |
-267 |
-271 |
-275 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.14 |
0.02 |
-0.05 |
0.24 |
-0.18 |
0.05 |
-0.02 |
| Noncontrolling Interest |
|
2.19 |
2.06 |
2.03 |
1.99 |
2.05 |
0.85 |
11 |
Annual Metrics And Ratios for Lottery.com
This table displays calculated financial ratios and metrics derived from Lottery.com's official financial filings.
| Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
26,306,250.00 |
26,306,250.00 |
11,967,720.00 |
50,380,480.00 |
101,521,598.00 |
2,874,307.00 |
10,636,344.00 |
5,139,652.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
131,531.00 |
131,531.00 |
59,839.00 |
251,902.00 |
507,608.00 |
287,431.00 |
1,063,634.00 |
5,139,652.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
10.67 |
19.26 |
-97.14 |
-210.04 |
-118.96 |
-89.64 |
-26.99 |
-4.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
119.99% |
-58.69% |
3.54% |
-86.34% |
-41.63% |
| EBITDA Growth |
|
0.00% |
-179,558.91% |
563.69% |
-167.52% |
-1,075.34% |
-96.49% |
59.68% |
8.65% |
21.18% |
| EBIT Growth |
|
0.00% |
-179,558.91% |
563.69% |
-215.10% |
-705.15% |
-87.01% |
54.97% |
6.46% |
18.78% |
| NOPAT Growth |
|
0.00% |
-202,497.45% |
561.54% |
-202.55% |
-705.15% |
-87.01% |
54.97% |
6.46% |
18.78% |
| Net Income Growth |
|
0.00% |
362,912.14% |
80.41% |
-329.47% |
-810.27% |
-14.12% |
57.33% |
-11.42% |
27.53% |
| EPS Growth |
|
0.00% |
0.00% |
25.00% |
0.00% |
0.00% |
0.00% |
58.76% |
-11.42% |
70.56% |
| Operating Cash Flow Growth |
|
0.00% |
-155,885.79% |
-152.69% |
407.93% |
-593.63% |
-34.99% |
93.26% |
10.88% |
-82.49% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
167.23% |
-80.42% |
-397.29% |
83.06% |
136.27% |
-155.22% |
-453.77% |
| Invested Capital Growth |
|
0.00% |
37,129.12% |
-65.99% |
-42.45% |
147.49% |
-25.91% |
-30.77% |
-27.18% |
4.35% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-25.49% |
-16.00% |
231.58% |
-84.47% |
-37.97% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
3,185.42% |
-225.02% |
-107.51% |
22.95% |
-143.35% |
37.41% |
-38.77% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
3,185.42% |
-313.12% |
-142.32% |
22.77% |
-79.73% |
30.94% |
-27.44% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
3,183.52% |
-263.19% |
-132.29% |
22.77% |
-79.73% |
30.94% |
-27.44% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-17.03% |
-1,248.62% |
-123.90% |
33.58% |
-73.92% |
17.26% |
-0.02% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
45.45% |
0.00% |
0.00% |
33.58% |
-70.02% |
17.26% |
-5.47% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-44.17% |
-10.14% |
343.53% |
-22.01% |
-2,475.01% |
93.25% |
-382.07% |
61.30% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-82.06% |
-1,348.75% |
86.77% |
-84.86% |
-30.50% |
42.57% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-66.38% |
-31.48% |
80.43% |
-31.13% |
-20.96% |
-12.81% |
-33.52% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
-29.18% |
-155.91% |
-741.58% |
-288.79% |
-1,931.44% |
-2,607.87% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
-49.75% |
-182.07% |
-824.21% |
-358.48% |
-2,455.17% |
-3,416.22% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
-77.92% |
-322.43% |
-890.73% |
-367.10% |
-2,994.76% |
-3,717.91% |
| Tax Burden Percent |
|
100.00% |
78.94% |
78.57% |
100.01% |
96.95% |
100.04% |
100.23% |
100.09% |
100.08% |
| Interest Burden Percent |
|
100.00% |
-255.83% |
100.00% |
156.62% |
182.66% |
108.03% |
102.17% |
121.87% |
108.74% |
| Effective Tax Rate |
|
0.00% |
21.06% |
21.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
-4.76% |
-30.16% |
-45.49% |
-28.44% |
-37.63% |
-35.50% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
-31.40% |
-258.26% |
-309.06% |
-92.54% |
-123.70% |
-86.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
-8.90% |
-65.49% |
-32.02% |
-23.92% |
-59.47% |
-54.36% |
| Return on Equity (ROE) |
|
-1.71% |
1.38% |
1.87% |
-13.66% |
-95.65% |
-77.51% |
-52.37% |
-97.10% |
-89.86% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-199.47% |
100.33% |
49.13% |
-115.05% |
-15.72% |
7.92% |
-6.18% |
-39.76% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
-5.92% |
-38.49% |
-60.76% |
-35.00% |
-40.11% |
-35.21% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
-9.28% |
-68.15% |
-65.66% |
-35.84% |
-48.93% |
-38.31% |
| Return on Common Equity (ROCE) |
|
-1.71% |
0.03% |
0.07% |
-3.47% |
-93.25% |
-74.93% |
-49.96% |
-90.23% |
-84.91% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1.71% |
28.08% |
50.66% |
-34.94% |
-58.00% |
-101.63% |
-74.75% |
-140.18% |
-89.38% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.00 |
-0.55 |
2.53 |
-2.60 |
-21 |
-39 |
-18 |
-16 |
-13 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-34.82% |
-127.45% |
-576.95% |
-250.93% |
-1,718.62% |
-2,391.36% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.02% |
-295.05% |
0.00% |
26.64% |
228.10% |
263.57% |
64.10% |
86.07% |
51.03% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
149.75% |
282.07% |
924.21% |
458.48% |
2,555.17% |
3,516.22% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.00 |
-0.70 |
3.22 |
-3.71 |
-30 |
-56 |
-25 |
-24 |
-19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.00 |
-0.70 |
3.22 |
-2.18 |
-26 |
-50 |
-20 |
-19 |
-15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
7,729.00 |
52.45 |
55.51 |
8.60 |
3.52 |
0.15 |
0.20 |
0.25 |
0.16 |
| Price to Tangible Book Value (P/TBV) |
|
7,729.00 |
52.45 |
55.51 |
335.46 |
7.48 |
0.57 |
1.24 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
19.19 |
19.56 |
1.32 |
0.98 |
5.37 |
6.70 |
| Price to Earnings (P/E) |
|
0.00 |
186.79 |
109.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.54% |
0.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
320.25 |
2.26 |
4.93 |
3.90 |
3.00 |
0.31 |
0.45 |
0.58 |
0.49 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
20.86 |
18.03 |
3.34 |
3.24 |
22.42 |
33.61 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
106.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
106.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
134.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
33.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
2.49 |
5.80 |
0.00 |
0.00 |
4.64 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
23.19 |
0.00 |
0.01 |
1.40 |
0.05 |
0.18 |
0.38 |
0.64 |
0.62 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
23.19 |
0.01 |
0.01 |
0.28 |
0.25 |
0.10 |
0.26 |
0.48 |
0.63 |
| Leverage Ratio |
|
24.19 |
1.03 |
1.04 |
1.47 |
1.40 |
1.18 |
1.46 |
1.98 |
2.35 |
| Compound Leverage Factor |
|
24.19 |
-2.64 |
1.04 |
2.30 |
2.56 |
1.28 |
1.49 |
2.42 |
2.55 |
| Debt to Total Capital |
|
95.87% |
0.39% |
1.24% |
58.32% |
4.84% |
15.53% |
27.78% |
38.90% |
38.29% |
| Short-Term Debt to Total Capital |
|
95.87% |
0.39% |
1.24% |
58.30% |
4.84% |
15.53% |
27.78% |
38.90% |
38.29% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
97.16% |
91.55% |
0.00% |
2.81% |
3.28% |
4.19% |
5.60% |
1.26% |
| Common Equity to Total Capital |
|
4.13% |
2.45% |
7.21% |
41.68% |
92.35% |
81.19% |
68.03% |
55.51% |
60.46% |
| Debt to EBITDA |
|
-1,356.59 |
-1.15 |
0.27 |
-10.69 |
-0.19 |
-0.23 |
-0.69 |
-0.78 |
-1.01 |
| Net Debt to EBITDA |
|
-986.04 |
0.66 |
0.25 |
-5.74 |
1.09 |
-0.22 |
-0.68 |
-0.77 |
-1.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-1,937.98 |
-1.46 |
0.34 |
-8.96 |
-0.23 |
-0.29 |
-0.80 |
-0.87 |
-1.10 |
| Net Debt to NOPAT |
|
-1,408.63 |
0.83 |
0.32 |
-4.81 |
1.33 |
-0.29 |
-0.78 |
-0.87 |
-1.09 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
97.53% |
96.32% |
74.58% |
2.51% |
3.32% |
4.59% |
7.08% |
5.50% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-204 |
137 |
27 |
-80 |
-14 |
4.90 |
-2.71 |
-15 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
21,433.00% |
-84,392.88% |
-24,594.14% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.12 |
0.21 |
0.07 |
0.10 |
0.02 |
0.01 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
40.41 |
54.37 |
108.49 |
57.35 |
84.66 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.55 |
204 |
69 |
40 |
99 |
73 |
51 |
37 |
39 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.14 |
0.24 |
0.08 |
0.11 |
0.02 |
0.01 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
203 |
-135 |
-29 |
59 |
-26 |
-23 |
-14 |
1.61 |
| Enterprise Value (EV) |
|
175 |
460 |
342 |
156 |
296 |
23 |
23 |
21 |
19 |
| Market Capitalization |
|
175 |
262 |
278 |
143 |
321 |
8.96 |
6.90 |
5.15 |
3.75 |
| Book Value per Share |
|
$0.01 |
$0.19 |
$0.19 |
$1.39 |
$1.81 |
$1.17 |
$13.54 |
$1.93 |
$4.53 |
| Tangible Book Value per Share |
|
$0.01 |
$0.19 |
$0.19 |
$0.04 |
$0.85 |
$0.31 |
$2.18 |
($0.11) |
($0.08) |
| Total Capital |
|
0.55 |
204 |
69 |
40 |
99 |
73 |
51 |
37 |
39 |
| Total Debt |
|
0.53 |
0.80 |
0.86 |
23 |
4.78 |
11 |
14 |
14 |
15 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.38 |
-0.46 |
0.80 |
13 |
-28 |
11 |
14 |
14 |
15 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.02 |
0.03 |
0.13 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
-1.95 |
0.00 |
3.22 |
32 |
21 |
8.15 |
12 |
7.42 |
| Net Nonoperating Obligations (NNO) |
|
0.53 |
0.80 |
0.86 |
23 |
4.78 |
11 |
14 |
14 |
15 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
1.53 |
4.29 |
5.60 |
4.89 |
5.02 |
4.52 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($1.60) |
($1.20) |
$0.00 |
$0.00 |
($23.80) |
$0.00 |
($32.70) |
($5.78) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
162.50K |
1.32M |
661.24K |
0.00 |
0.00 |
0.00 |
0.00 |
863.76K |
3.52M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($1.60) |
($1.20) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($32.70) |
($5.78) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
162.50K |
1.32M |
661.24K |
0.00 |
0.00 |
2.52M |
0.00 |
863.76K |
3.52M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($1.60) |
($1.20) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
162.50K |
287.83K |
355.09K |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.00 |
-0.55 |
-0.86 |
-2.60 |
-21 |
-39 |
-12 |
-13 |
-13 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-34.82% |
-127.45% |
-576.95% |
-176.04% |
-1,404.78% |
-2,391.36% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
-77.91% |
-332.57% |
-890.39% |
-366.24% |
-2,992.01% |
-3,714.91% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
5,413.53% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for Lottery.com
This table displays calculated financial ratios and metrics derived from Lottery.com's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| DEI Shares Outstanding |
|
2,546,264.00 |
2,874,307.00 |
2,874,307.00 |
19,114,992.00 |
18,456,308.00 |
10,636,344.00 |
10,636,344.00 |
18,860,850.00 |
39,402,750.00 |
5,139,652.00 |
| DEI Adjusted Shares Outstanding |
|
254,626.00 |
287,431.00 |
287,431.00 |
1,911,499.00 |
1,845,631.00 |
1,063,634.00 |
1,063,634.00 |
1,886,085.00 |
3,940,275.00 |
5,139,652.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-13.36 |
-51.82 |
-20.02 |
-3.12 |
-4.38 |
-8.37 |
-3.10 |
-2.12 |
-1.17 |
-1.73 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-59.87% |
882.14% |
-58.19% |
-60.78% |
-29.72% |
-95.57% |
-13.68% |
-25.38% |
-31.38% |
-97.39% |
| EBITDA Growth |
|
62.71% |
-590.25% |
-146.43% |
-61.36% |
-289.57% |
79.25% |
43.10% |
36.95% |
67.77% |
-103.62% |
| EBIT Growth |
|
48.20% |
-321.23% |
-77.33% |
-39.72% |
-152.31% |
72.03% |
37.80% |
32.98% |
42.75% |
-74.26% |
| NOPAT Growth |
|
48.20% |
-321.23% |
-77.33% |
-39.72% |
-152.31% |
72.03% |
37.80% |
32.98% |
42.75% |
-74.26% |
| Net Income Growth |
|
44.19% |
-277.68% |
-79.03% |
-40.31% |
-137.52% |
40.21% |
42.73% |
33.15% |
42.94% |
-0.04% |
| EPS Growth |
|
44.12% |
-283.67% |
-79.03% |
32.93% |
-137.52% |
40.21% |
42.73% |
88.39% |
84.86% |
59.71% |
| Operating Cash Flow Growth |
|
4.95% |
95.60% |
-11.38% |
-193.91% |
1,358.75% |
-110.96% |
185.80% |
0.00% |
-272.95% |
204.54% |
| Free Cash Flow Firm Growth |
|
171.64% |
-47.04% |
-146.73% |
58.32% |
-59.43% |
-11.13% |
119.27% |
-31.60% |
-215.89% |
-160.53% |
| Invested Capital Growth |
|
-39.68% |
-30.77% |
0.00% |
-28.71% |
-33.98% |
-27.18% |
-25.74% |
-27.42% |
36.86% |
4.35% |
| Revenue Q/Q Growth |
|
-56.43% |
1,811.48% |
-95.25% |
-0.90% |
-21.92% |
20.44% |
-35.83% |
0.00% |
-28.20% |
-95.42% |
| EBITDA Q/Q Growth |
|
38.65% |
-705.82% |
69.12% |
-5.71% |
-48.11% |
57.09% |
-32.52% |
0.00% |
24.28% |
-171.07% |
| EBIT Q/Q Growth |
|
25.18% |
-364.04% |
61.77% |
-5.27% |
-35.12% |
48.56% |
-14.17% |
0.00% |
-15.41% |
-56.59% |
| NOPAT Q/Q Growth |
|
25.18% |
-364.04% |
61.77% |
-5.27% |
-35.12% |
48.56% |
-14.17% |
0.00% |
-15.41% |
-56.59% |
| Net Income Q/Q Growth |
|
20.10% |
-338.02% |
61.37% |
-3.79% |
-35.26% |
-10.26% |
63.13% |
0.00% |
-15.44% |
-93.32% |
| EPS Q/Q Growth |
|
20.36% |
-324.06% |
61.37% |
21.13% |
-35.26% |
-10.26% |
63.13% |
0.00% |
-815.38% |
-107.56% |
| Operating Cash Flow Q/Q Growth |
|
-148.63% |
-604.56% |
19.71% |
65.86% |
751.75% |
-218.08% |
137.41% |
0.00% |
0.00% |
171.37% |
| Free Cash Flow Firm Q/Q Growth |
|
318.74% |
-69.30% |
-533.80% |
128.39% |
7.30% |
-32.74% |
-11.88% |
0.00% |
-281.79% |
64.87% |
| Invested Capital Q/Q Growth |
|
-4.32% |
-20.96% |
-2.69% |
-3.13% |
-11.40% |
-12.81% |
-0.76% |
0.00% |
67.07% |
-33.52% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-606.86% |
-255.83% |
-1,662.54% |
-1,773.37% |
-3,364.14% |
-1,198.57% |
-1,095.90% |
-1,498.41% |
-1,580.38% |
-93,620.11% |
| EBIT Margin |
|
-1,104.67% |
-268.18% |
-2,157.51% |
-2,291.73% |
-3,966.13% |
-1,693.87% |
-1,554.61% |
-2,058.55% |
-3,308.93% |
-113,232.71% |
| Profit (Net Income) Margin |
|
-1,191.01% |
-272.92% |
-2,218.84% |
-2,323.62% |
-4,025.51% |
-3,685.21% |
-1,471.98% |
-2,081.77% |
-3,347.32% |
-141,419.59% |
| Tax Burden Percent |
|
100.00% |
100.40% |
100.07% |
100.07% |
100.16% |
100.06% |
100.13% |
100.10% |
100.09% |
100.05% |
| Interest Burden Percent |
|
107.82% |
101.36% |
102.77% |
101.32% |
101.34% |
217.44% |
94.57% |
101.02% |
101.06% |
124.83% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-19.22% |
-21.28% |
-407.88% |
-175.01% |
-322.18% |
-25.96% |
-26.10% |
0.00% |
-41.69% |
-1,176.52% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-23.72% |
-57.83% |
-432.89% |
-188.56% |
-340.69% |
-68.46% |
-31.94% |
0.00% |
-51.46% |
-1,203.44% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-10.69% |
-14.95% |
-183.76% |
-58.85% |
-116.33% |
-32.91% |
-16.62% |
0.00% |
-21.02% |
-756.13% |
| Return on Equity (ROE) |
|
-29.91% |
-36.23% |
-591.64% |
-233.86% |
-438.51% |
-58.87% |
-42.72% |
0.00% |
-62.72% |
-1,932.65% |
| Cash Return on Invested Capital (CROIC) |
|
38.00% |
7.92% |
-278.37% |
-2.20% |
-3.90% |
-6.18% |
-3.61% |
0.00% |
-52.07% |
-39.76% |
| Operating Return on Assets (OROA) |
|
-25.21% |
-26.18% |
-227.81% |
-207.17% |
-367.60% |
-27.67% |
-27.50% |
0.00% |
-45.28% |
-1,166.90% |
| Return on Assets (ROA) |
|
-27.18% |
-26.64% |
-234.28% |
-210.06% |
-373.11% |
-60.21% |
-26.04% |
0.00% |
-45.81% |
-1,457.37% |
| Return on Common Equity (ROCE) |
|
-28.73% |
-34.57% |
-556.37% |
-222.38% |
-415.39% |
-54.71% |
-39.61% |
0.00% |
-51.62% |
-1,826.27% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-29.95% |
0.00% |
-86.96% |
-97.91% |
-135.10% |
0.00% |
-132.18% |
0.00% |
-63.25% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.21 |
-10 |
-3.92 |
-4.12 |
-5.57 |
-2.87 |
-2.44 |
-2.76 |
-3.19 |
-4.99 |
| NOPAT Margin |
|
-773.27% |
-187.72% |
-1,510.26% |
-1,604.21% |
-2,776.29% |
-1,185.71% |
-1,088.23% |
-1,440.98% |
-2,316.25% |
-79,262.90% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.51% |
36.56% |
25.01% |
13.55% |
18.51% |
42.50% |
5.84% |
8.46% |
9.77% |
26.92% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
1,204.67% |
368.18% |
2,257.51% |
2,391.73% |
4,066.13% |
1,793.87% |
1,654.61% |
2,158.55% |
3,408.93% |
113,332.71% |
| Earnings before Interest and Taxes (EBIT) |
|
-3.15 |
-15 |
-5.59 |
-5.89 |
-7.96 |
-4.09 |
-3.48 |
-3.95 |
-4.56 |
-7.13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.73 |
-14 |
-4.31 |
-4.56 |
-6.75 |
-2.90 |
-2.45 |
-2.87 |
-2.18 |
-5.90 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.16 |
0.20 |
0.17 |
0.15 |
0.22 |
0.25 |
0.48 |
1.16 |
0.53 |
0.16 |
| Price to Tangible Book Value (P/TBV) |
|
0.77 |
1.24 |
1.15 |
1.07 |
1.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
3.63 |
0.98 |
0.85 |
0.72 |
0.90 |
5.37 |
9.19 |
0.00 |
19.26 |
6.70 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.35 |
0.45 |
0.45 |
0.45 |
0.52 |
0.58 |
0.70 |
1.08 |
0.73 |
0.49 |
| Enterprise Value to Revenue (EV/Rev) |
|
10.52 |
3.24 |
3.36 |
3.44 |
3.58 |
22.42 |
25.00 |
0.00 |
46.65 |
33.61 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
53.31 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.69 |
4.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.24 |
0.38 |
0.42 |
0.46 |
0.53 |
0.64 |
0.67 |
0.68 |
0.33 |
0.62 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.45 |
0.26 |
0.42 |
0.31 |
0.34 |
0.48 |
0.52 |
0.54 |
0.41 |
0.63 |
| Leverage Ratio |
|
1.58 |
1.46 |
1.82 |
1.58 |
1.68 |
1.98 |
2.06 |
2.16 |
1.85 |
2.35 |
| Compound Leverage Factor |
|
1.70 |
1.48 |
1.87 |
1.60 |
1.70 |
4.31 |
1.95 |
2.18 |
1.87 |
2.93 |
| Debt to Total Capital |
|
19.41% |
27.78% |
29.80% |
31.55% |
34.60% |
38.90% |
40.17% |
40.36% |
24.92% |
38.29% |
| Short-Term Debt to Total Capital |
|
19.41% |
27.78% |
29.80% |
31.55% |
34.60% |
38.90% |
40.17% |
40.36% |
24.92% |
38.29% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
3.42% |
4.19% |
4.18% |
4.25% |
4.71% |
5.60% |
5.59% |
2.44% |
18.30% |
1.26% |
| Common Equity to Total Capital |
|
77.17% |
68.03% |
66.02% |
64.20% |
60.69% |
55.51% |
54.24% |
57.20% |
56.78% |
60.46% |
| Debt to EBITDA |
|
-1.49 |
-0.69 |
-0.64 |
-0.61 |
-0.50 |
-0.78 |
-0.94 |
0.00 |
-1.37 |
-1.01 |
| Net Debt to EBITDA |
|
-1.49 |
-0.68 |
-0.64 |
-0.61 |
-0.49 |
-0.77 |
-0.91 |
0.00 |
-1.34 |
-1.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-1.27 |
-0.80 |
-0.76 |
-0.74 |
-0.61 |
-0.87 |
-1.03 |
0.00 |
-1.37 |
-1.10 |
| Net Debt to NOPAT |
|
-1.26 |
-0.78 |
-0.76 |
-0.73 |
-0.61 |
-0.87 |
-1.00 |
0.00 |
-1.34 |
-1.09 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
3.96% |
4.59% |
5.96% |
4.91% |
5.27% |
7.08% |
7.27% |
0.00% |
17.69% |
5.50% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
40 |
12 |
-53 |
15 |
16 |
11 |
10 |
10 |
-19 |
-6.60 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.02 |
0.10 |
0.11 |
0.09 |
0.09 |
0.02 |
0.02 |
0.00 |
0.01 |
0.01 |
| Fixed Asset Turnover |
|
28.88 |
108.49 |
360.12 |
140.77 |
327.12 |
57.35 |
94.03 |
0.00 |
115.30 |
84.66 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
64 |
51 |
49 |
48 |
42 |
37 |
37 |
35 |
58 |
39 |
| Invested Capital Turnover |
|
0.02 |
0.11 |
0.27 |
0.11 |
0.12 |
0.02 |
0.02 |
0.00 |
0.02 |
0.01 |
| Increase / (Decrease) in Invested Capital |
|
-42 |
-23 |
49 |
-19 |
-22 |
-14 |
-13 |
-13 |
16 |
1.61 |
| Enterprise Value (EV) |
|
22 |
23 |
22 |
22 |
22 |
21 |
26 |
38 |
42 |
19 |
| Market Capitalization |
|
7.69 |
6.90 |
5.68 |
4.48 |
5.53 |
5.15 |
9.47 |
23 |
17 |
3.75 |
| Book Value per Share |
|
$19.43 |
$13.54 |
$12.78 |
$6.41 |
$25.43 |
$1.93 |
$1.87 |
$0.68 |
$0.83 |
$4.53 |
| Tangible Book Value per Share |
|
$3.94 |
$2.18 |
$1.93 |
$0.88 |
$2.91 |
($0.11) |
($0.19) |
($0.03) |
($0.17) |
($0.08) |
| Total Capital |
|
64 |
51 |
49 |
48 |
42 |
37 |
37 |
35 |
58 |
39 |
| Total Debt |
|
12 |
14 |
15 |
15 |
15 |
14 |
15 |
14 |
14 |
15 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
12 |
14 |
15 |
15 |
15 |
14 |
14 |
14 |
14 |
15 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
1.19 |
4.65 |
1.84 |
1.85 |
2.51 |
6.04 |
0.86 |
1.23 |
1.42 |
3.92 |
| Net Nonoperating Obligations (NNO) |
|
12 |
14 |
15 |
15 |
15 |
14 |
15 |
14 |
14 |
15 |
| Total Depreciation and Amortization (D&A) |
|
1.42 |
0.67 |
1.28 |
1.33 |
1.21 |
1.20 |
1.03 |
1.07 |
2.38 |
1.24 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.34) |
($5.64) |
$0.00 |
$0.00 |
($14.60) |
($61.30) |
($0.14) |
($0.13) |
($1.19) |
($2.47) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.52M |
2.60M |
0.00 |
0.00 |
546.49K |
143.75K |
23.99M |
29.02M |
3.73M |
3.52M |
| Adjusted Diluted Earnings per Share |
|
($1.34) |
($5.64) |
$0.00 |
$0.00 |
($14.60) |
($61.30) |
($0.14) |
($0.13) |
($1.19) |
($2.47) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.52M |
2.60M |
0.00 |
0.00 |
546.49K |
143.75K |
23.99M |
29.02M |
3.73M |
3.52M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($5.64) |
$0.00 |
$0.00 |
$0.00 |
($61.30) |
$0.00 |
$0.00 |
$0.00 |
($2.47) |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
2.87M |
0.00 |
0.00 |
0.00 |
1.06M |
0.00 |
0.00 |
39.40M |
5.14M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.21 |
-10 |
-3.92 |
-4.12 |
-2.56 |
-2.87 |
-2.44 |
-2.76 |
-3.19 |
-4.99 |
| Normalized NOPAT Margin |
|
-773.27% |
-187.72% |
-1,510.26% |
-1,604.21% |
-1,276.89% |
-1,185.71% |
-1,088.23% |
-1,440.98% |
-2,316.25% |
-79,262.90% |
| Pre Tax Income Margin |
|
-1,191.01% |
-271.82% |
-2,217.24% |
-2,322.01% |
-4,019.12% |
-3,683.06% |
-1,470.13% |
-2,079.61% |
-3,344.15% |
-141,353.71% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Lottery.com (NASDAQ: SEGG) has shown a mixed but improving cash generation profile in 2025, even as profitability remains deeply negative and the balance sheet continues to carry a heavy debt and goodwill burden. Revenue is still very small, but operating cash flow turned positive in Q4 2025, which is a meaningful near-term improvement. That said, the company is still losing money every quarter, and shareholder dilution has been significant.
Key takeaways from the last several quarters:
- Operating cash flow improved sharply in Q4 2025, rising to $2.96 million from a negative $4.15 million in Q3 2025 and negative $368,055 in Q2 2025.
- Net cash from operating activities was positive in Q1 2025 too at $924,900, suggesting the business can sometimes produce cash despite accounting losses.
- Cash balance held relatively stable in 2025, with cash and equivalents at $468,677 in Q1 2025 and $320,636 in Q3 2025, while Q4 2025 ended with a modest net cash decline of only $156,682.
- Non-cash charges continue to support cash flow, especially depreciation and other non-cash adjustments, which help offset reported losses.
- Revenue remains extremely low, with quarterly revenue of just $6,300 in Q4 2025 versus $137,679 in Q3 2025 and $191,762 in Q2 2025.
- The company has no meaningful interest income or operating revenue base, so results are being driven mainly by non-interest income and expense control rather than a scalable core business.
- Balance sheet assets are dominated by intangible assets, goodwill, and other non-operating items, which can make the asset base less liquid and more vulnerable to write-downs.
- Short-term debt remains material, at $14.43 million in Q3 2025, compared with only $320,636 of cash at that time.
- Profitability remains very weak, with Q4 2025 net loss of $8.91 million and Q3 2025 net loss of $4.61 million.
- Share dilution has been severe, with weighted average basic shares rising from 1.44 million in Q4 2024 to 3.52 million in Q4 2025, and even higher counts seen in 2025 interim periods.
Looking at the trend over time, the biggest concern is that losses are still substantial despite recurring financing activity. In 2024 and 2025, Lottery.com consistently posted quarterly losses, including a particularly large Q4 2024 net loss of $8.91 million and Q3 2024 net loss of $8.08 million. Revenue has stayed well below what would normally be needed to cover the company’s expense base.
On the balance sheet, leverage and intangibles are important watch items. As of Q3 2025, total assets were $73.4 million, total liabilities were $29.9 million, and total equity including noncontrolling interests was $43.5 million. However, a large portion of assets is tied up in goodwill and intangible assets, which means the reported equity may be less durable than it looks if those assets need to be impaired.
From an investor’s perspective, the good news is that cash generation improved in the latest quarter. The bad news is that this improvement came with continued losses, low revenue, and a capital structure that appears dependent on financing and equity issuance. Until Lottery.com shows sustained revenue growth and consistent profitability, the stock will likely remain highly speculative.
07/22/26 03:52 PM ETAI Generated. May Contain Errors.