Lottery.com Inc. (SEGG)
Q4-CY2025Q3-CY2025Q2-CY2025Q1-CY2025Q4-CY2024Q3-CY2024Q2-CY2024Q1-CY2024Q4-CY2023Q3-CY2023Q2-CY2023Q1-CY2023Q4-CY2022Q3-CY2022Q2-CY2022Q1-CY2022Q4-CY2021Q3-CY2021Q2-CY2021Q1-CY2021Q4-CY2020Q3-CY2020Q2-CY2020Q1-CY2020Q4-CY2019Q3-CY2019Q2-CY2019Q1-CY2019Q4-CY2018Q3-CY2018Q2-CY2018Q1-CY2018Q4-CY2017Q3-CY2017Q2-CY2017Q1-CY2017Q4-CY2016Q3-CY2016Q2-CY2016Q1-CY2016Q4-CY2015Q3-CY2015Q2-CY2015Q1-CY2015Q4-CY2014Q3-CY2014Q2-CY2014Q1-CY2014Q4-CY2013
Balance Sheet Date2025-Sep-302025-Jun-302025-Mar-312024-Dec-312024-Sep-302024-Jun-302024-Mar-312023-Dec-312023-Sep-302020-Mar-312019-Dec-312019-Sep-302019-Jun-302019-Mar-312018-Dec-312018-Sep-302018-Jun-30
Fiscal PeriodQ3-FY2025Q2-FY2025Q1-FY2025Q4-FY2024Q3-FY2024Q2-FY2024Q1-FY2024Q4-FY2023Q3-FY2023Q1-FY2020Q4-FY2019Q3-FY2019Q2-FY2019Q1-FY2019Q4-FY2018Q3-FY2018Q2-FY2018
Total Revenue137,679$191,762$223,849$348,818$200,653$256,998$259,319$5,457,723$285,523$655,344$620,229$551,717$711,477$
QoQ%(28.20%)(14.33%)(35.83%)73.84%(21.92%)(.90%)(95.25%)1,811.48%(56.43%)5.66%12.42%(22.46%)
YoY%(31.39%)(25.38%)(13.68%)(93.61%)(29.72%)(60.78%)(58.19%)889.23%(59.87%)
Cost Of Revenue204,868$162,733$162,468$105,197$86,315$45,570$83,787$5,463,543$72,171$95,683$35,147$77,504$271,265$
Gross Profit(67,189$)29,029$61,381$243,621$114,338$211,428$175,532$(5,820$)213,352$559,661$585,082$474,213$440,212$
Gross Margin(48.80%)15.14%27.42%69.84%56.98%82.27%67.69%(.11%)74.72%85.40%94.33%85.95%61.87%
Operating Expenses4,488,506$3,976,541$3,541,363$3,261,224$3,774,504$6,101,122$5,770,361$7,120,531$3,367,440$4,774,977$3,740,170$3,929,485$6,528,631$
Operating Income(4,555,695$)(3,947,512$)(3,479,982$)(3,017,603$)(3,660,166$)(5,889,694$)(5,594,829$)(15,075,508$)(3,154,088$)(4,215,316$)(3,155,088$)(7,581,501$)(6,088,419$)(262,564$)(316,440$)(244,001$)(313,480$)(226,217$)(289,712$)(249,487$)(155,407$)(4,728$)(2$)(30$)(265$)
Operating Margin(3,308.93%)(2,058.55%)(1,554.61%)(865.09%)(1,824.13%)(2,291.73%)(2,157.51%)(276.22%)(1,104.67%)(643.22%)(508.70%)(1,374.17%)(855.74%)
Interest Income262,479$1,505,183$338,503$1,248,225$1,232,149$1,168,789$1,018,752$286,467$
Interest Expenses67,845$64,422$0$157,779$126,753$121,814$102,217$124,178$243,424$41,142$23$690,251$0$
Income Before Tax(4,604,197$)(3,987,901$)(3,290,870$)(8,901,032$)(8,064,490$)(5,967,516$)(5,749,722$)(14,835,381$)(3,400,617$)(4,256,059$)(3,213,982$)(3,920,512$)(6,092,990$)(85$)237,498$895,242$1,069,080$1,022,102$896,753$764,055$122,648$(4,728$)(2$)(30$)(265$)
Tax Expenses4,365$4,150$4,150$5,201$12,814$4,150$4,150$220$50,041$171,885$241,603$227,287$189,430$160,452$24,763$
Net Income(4,608,562$)(3,992,051$)(3,295,020$)(8,906,233$)(8,077,304$)(5,971,666$)(5,753,872$)(14,895,381$)(3,400,617$)(4,256,059$)(3,213,982$)(3,943,876$)(6,092,990$)(305$)187,457$723,357$827,477$794,815$707,323$603,603$97,885$(4,728$)(2$)(30$)(265$)
Profit Margin(3,347.32%)(2,081.77%)(1,471.98%)(2,553.26%)(4,025.51%)(2,323.62%)(2,218.84%)(272.92%)(1,191.01%)(649.44%)(518.19%)(714.84%)(856.39%)
TTM(2,305.92%)(2,514.88%)(2,547.78%)(2,693.70%)(561.94%)(479.61%)(425.15%)(367.10%)(701.18%)(689.58%)
Earnings to Minority(107,597$)(35,262$)(17,272$)(27,276$)(40,824$)(44,625$)(57,321$)(60,519$)(72,227$)(72,227$)(67,640$)(53,948$)(42,821$)181,354$122,051$873,692$1,057,670$927,530$917,232$768,397$194,672$
Earnings to Common Shareholders(4,441,760$)(3,878,027$)(3,306,468$)(9,291,817$)(7,933,776$)(5,880,070$)(5,594,337$)(14,722,528$)(3,362,646$)(4,218,088$)(3,260,437$)(3,889,928$)(6,050,169$)(181,659$)65,406$(150,335$)(230,193$)(132,715$)(209,909$)(164,794$)(96,787$)(4,728$)(2$)(30$)(265$)
QoQ%(14.54%)(17.29%)64.42%(17.12%)(34.93%)(5.11%)62.00%(337.83%)20.28%(29.37%)16.18%35.71%(377.74%)143.51%34.69%(73.45%)36.78%(27.38%)(70.27%)(1,947.10%)(236,300.00%)93.33%88.68%
YoY%44.02%34.05%40.90%36.89%(135.94%)(39.40%)(71.58%)(278.48%)44.42%(36.88%)131.16%8.77%(137.84%)(2,707.00%)(10,495,350.00%)(549,213.33%)(36,423.40%)
Earnings Per Share, Basic(1.19$)(0.13$)(0.14$)(0.38$)(7.86$)(1.12$)(1.40$)(5.19$)(1.33$)(1.67$)(1.29$)(2.40$)(0.03$)0.01$(0.02$)(0.03$)(0.02$)(0.03$)(0.02$)(0.02$)0.00$0.00$0.00$
Earnings Per Share, Diluted(1.19$)(0.13$)(0.14$)(0.38$)(7.86$)(1.12$)(1.40$)(5.19$)(1.33$)(1.67$)(1.29$)(2.40$)(0.03$)0.01$(0.02$)(0.03$)(0.02$)(0.03$)(0.02$)(0.02$)0.00$0.00$0.00$
Unlevered FCF Per Share, Basic(1.11$)0.04$(0.10$)2.38$(0.07$)(0.27$)(0.47$)(0.08$)0.16$(0.38$)(0.02$)(0.05$)(0.02$)(0.11$)(0.04$)(0.03$)(0.02$)0.00$0.00$
Unlevered FCF Per Share, Diluted(1.11$)0.04$(0.10$)2.38$(0.07$)(0.27$)(0.47$)(0.08$)0.16$(0.38$)(0.02$)(0.05$)(0.02$)(0.11$)(0.04$)(0.03$)(0.02$)0.00$0.00$
Average Shares, Basic3,728,54629,018,75223,990,69924,296,2501,009,9865,235,5914,008,3812,837,7332,527,0452,527,0452,527,0452,520,6497,148,5267,139,3437,113,0527,083,7467,070,6277,100,8977,033,9065,191,7493,700,0003,250,0003,250,000
Average Shares, Diluted3,728,54629,018,75223,990,69924,296,2501,009,9865,235,5914,008,3812,837,7332,527,0452,527,0452,527,0452,520,6497,148,5267,139,3437,113,0527,083,7467,070,6277,100,8977,033,9065,191,7493,700,0003,250,0003,250,000
EBIT(4,536,352$)(3,923,479$)(3,290,870$)(8,743,253$)(7,937,737$)(5,845,702$)(5,647,505$)(14,711,203$)(3,157,193$)(4,214,917$)(3,213,959$)(3,230,261$)(6,092,990$)(85$)237,498$895,242$1,069,080$1,022,102$896,753$764,055$122,648$(4,728$)(2$)(30$)(265$)
EBITDA(2,156,503$)(2,849,347$)(2,264,044$)(7,546,248$)(6,729,823$)(4,513,532$)(4,363,947$)(14,037,554$)(1,735,838$)(2,824,000$)(1,808,358$)(1,778,448$)(4,614,748$)(85$)237,498$895,242$1,069,080$1,022,102$896,753$764,055$122,648$(4,728$)(2$)(30$)(265$)