Valuation for SEGG - findataslice

	Sports Entertainment Gaming Global Corp (SEGG)
	Q4-CY2026	Q3-CY2026	Q2-CY2026	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014
Balance Sheet Date				2026-Mar-31	2025-Dec-31	2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30														2020-Mar-31	2019-Dec-31	2019-Sep-30	2019-Jun-30	2019-Mar-31	2018-Dec-31	2018-Sep-30	2018-Jun-30
Fiscal Period				Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023														Q1-FY2020	Q4-FY2019	Q3-FY2019	Q2-FY2019	Q1-FY2019	Q4-FY2018	Q3-FY2018	Q2-FY2018
Close Price of Common Stock	1.66$	2.39$	0.87$	0.60$	0.74$	4.32$
Market Cap of Common Stock	5,665,620$	54,531,210$	4,496,682$	3,084,305$	3,802,315$	170,219,880$
QoQ%	(89.61%)	1,112.70%	45.79%	(18.88%)	(97.77%)
YoY%	49.01%	(67.96%)
Common Shares Outstanding		3,413,024		2,734,697	982,898	4,391,123	32,429,034	26,700,060	1,832,685	10,123,682	7,446,972	4,728,322	2,877,045	2,527,045	2,527,045	2,527,045	2,527,045	50,540,906	50,540,906	50,376,433	2,512,815						13,224,816	7,206,801	7,148,526	7,138,471	7,113,052	7,083,746	7,070,627	7,050,049	7,033,906	5,031,250	3,737,500	3,250,000	3,250,000
QoQ%				178.23%	(77.62%)	(86.46%)	21.46%	1,356.88%	(81.90%)	35.94%	57.50%	64.35%	13.85%	.00%	.00%	.00%	(95.00%)	.00%	.33%	.24%							83.51%	.82%	.14%	.36%	.41%	.19%	.29%	.23%	39.80%	34.62%	15.00%	.00%
YoY%		(22.27%)		(89.76%)	(46.37%)	(56.63%)	335.47%	464.68%	(36.30%)	300.61%	194.69%	87.11%	13.85%	(95.00%)	(95.00%)	(94.98%)	(94.97%)										85.92%	1.74%	1.10%	1.25%	1.13%	40.80%	89.18%	116.93%	116.43%
Price to Sales	3.69x	35.49x	2.93x	2.01x	6.79x	214.12x
Price to Earnings	-	-	-	-	-	-
Price to Book	.13x	1.26x	.10x	.07x	.18x	5.18x
Total Revenue				1,200,983$	6,300$	137,679$	191,762$	223,849$	241,675$	200,653$	256,998$	259,319$	5,457,723$	285,523$	655,344$	620,229$	551,717$	711,477$
QoQ%				18,963.22%	(95.42%)	(28.20%)	(14.33%)	(7.38%)	20.44%	(21.92%)	(.90%)	(95.25%)	1,811.48%	(56.43%)	5.66%	12.42%	(22.46%)
YoY%				436.52%	(97.39%)	(31.39%)	(25.38%)	(13.68%)	(95.57%)	(29.72%)	(60.78%)	(58.19%)	889.23%	(59.87%)
TTM				1,536,724$	559,590$	794,965$	857,939$	923,175$	958,645$	6,174,693$	6,259,563$	6,657,909$	7,018,819$	2,112,813$	2,538,767$
TTM_QoQ%				174.62%	(29.61%)	(7.34%)	(7.07%)	(3.70%)	(84.48%)	(1.36%)	(5.98%)	(5.14%)	232.20%	(16.78%)
TTM_YoY%				66.46%	(41.63%)	(87.13%)	(86.29%)	(86.13%)	(86.34%)	192.25%	146.56%
Gross Margin				27.60%	(3,784.98%)	(48.80%)	15.14%	27.42%	56.47%	56.98%	82.27%	67.69%	(.11%)	74.72%	85.40%	94.33%	85.95%	61.87%
QoQ				3,812.59%	(3,736.18%)	(63.94%)	(12.28%)	(29.05%)	(.51%)	(25.29%)	14.58%	67.80%	(74.83%)	(10.68%)	(8.93%)	8.38%	24.08%
YoY				.18%	(3,841.46%)	(105.78%)	(67.13%)	(40.27%)	56.58%	(17.74%)	(3.13%)	(26.64%)	(86.06%)	12.85%
Operating Income				(5,172,673$)	(5,884,419$)	(4,555,695$)	(3,947,512$)	(3,348,494$)	(3,124,746$)	(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$)
QoQ%				12.10%	(29.17%)	(15.41%)	(17.89%)	(7.16%)	14.63%	37.86%	(5.27%)	62.89%	(377.97%)	25.18%	(33.60%)	58.38%	(24.52%)											17.03%	(29.69%)	22.16%	(38.58%)	21.92%	(16.12%)	(60.54%)	(3,186.95%)	(236,300.00%)	93.33%	88.68%
YoY%				(54.48%)	(88.32%)	(24.47%)	32.98%	40.15%	79.27%	(16.05%)	(39.72%)	(77.33%)	(98.85%)	48.20%														(16.07%)	(9.23%)	2.20%	(101.72%)	(4,684.62%)	(14,485,500.00%)	(831,523.33%)	(58,544.15%)
TTM				(19,560,299$)	(17,736,120$)	(14,976,447$)	(14,080,918$)	(16,023,100$)	(18,269,435$)	(30,220,197$)	(29,714,119$)	(28,039,741$)	(25,600,000$)	(18,105,993$)	(21,040,324$)													(1,136,485$)	(1,100,138$)	(1,073,410$)	(1,078,896$)	(920,823$)	(699,334$)	(409,624$)	(160,167$)	(5,025$)
TTM_QoQ%				(10.29%)	(18.43%)	(6.36%)	12.12%	12.30%	39.55%	(1.70%)	(5.97%)	(9.53%)	(41.39%)	13.95%														(3.30%)	(2.49%)	.51%	(17.17%)	(31.67%)	(70.73%)	(155.75%)	(3,087.40%)
TTM_YoY%				(22.08%)	2.92%	50.44%	52.61%	42.86%	28.64%	(66.91%)	(41.23%)																	(23.42%)	(57.31%)	(162.05%)	(573.61%)	(18,224.84%)
Operating Margin				(430.70%)	(93,403.48%)	(3,308.93%)	(2,058.55%)	(1,495.87%)	(1,292.95%)	(1,824.13%)	(2,291.73%)	(2,157.51%)	(276.22%)	(1,104.67%)	(643.22%)	(508.70%)	(1,374.17%)	(855.74%)
QoQ				92,972.77%	(90,094.55%)	(1,250.38%)	(562.68%)	(202.92%)	531.17%	467.60%	(134.22%)	(1,881.29%)	828.45%	(461.45%)	(134.53%)	865.47%	(518.42%)
YoY				1,065.17%	(92,110.52%)	(1,484.80%)	233.18%	661.64%	(1,016.73%)	(719.46%)	(1,648.51%)	(1,648.81%)	1,097.94%	(248.93%)
Net Income				(3,539,667$)	(7,804,093$)	(4,608,562$)	(3,992,051$)	(3,163,532$)	(8,906,233$)	(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$)	(265$)
QoQ%				54.64%	(69.34%)	(15.44%)	(26.19%)	64.48%	(10.26%)	(35.26%)	(3.79%)	61.37%	(338.02%)	20.10%	(32.42%)	18.51%	35.27%											(100.16%)	(74.09%)	(12.58%)	4.11%	12.37%	17.18%	516.65%	2,170.33%	(236,300.00%)	93.33%	88.68%
YoY%				(11.89%)	12.38%	42.94%	33.15%	45.02%	40.21%	(137.53%)	(40.31%)	(79.03%)	(277.68%)	44.19%														(100.04%)	(73.50%)	19.84%	745.36%	16,910.81%	35,366,250.00%	2,012,110.00%	37,037.74%
TTM				(19,944,373$)	(19,568,238$)	(20,670,378$)	(24,139,120$)	(26,118,735$)	(28,709,075$)	(34,698,223$)	(30,021,536$)	(28,305,929$)	(25,766,039$)	(14,814,534$)	(17,506,907$)													1,737,986$	2,533,106$	3,052,972$	2,933,218$	2,203,626$	1,404,083$	696,758$	93,125$	(5,025$)
TTM_QoQ%				(1.92%)	5.33%	14.37%	7.58%	9.02%	17.26%	(15.58%)	(6.06%)	(9.86%)	(73.92%)	15.38%														(31.39%)	(17.03%)	4.08%	33.11%	56.94%	101.52%	648.20%	1,953.23%
TTM_YoY%				23.64%	31.84%	40.43%	19.59%	7.73%	(11.42%)	(134.22%)	(71.48%)																	(21.13%)	80.41%	338.17%	3,049.76%	43,953.25%
Profit Margin				(294.73%)	(123,874.49%)	(3,347.32%)	(2,081.77%)	(1,413.24%)	(3,685.21%)	(4,025.51%)	(2,323.62%)	(2,218.84%)	(272.92%)	(1,191.01%)	(649.44%)	(518.19%)	(714.84%)	(856.39%)
QoQ				123,579.76%	(120,527.17%)	(1,265.55%)	(668.53%)	2,271.97%	340.30%	(1,701.89%)	(104.79%)	(1,945.92%)	918.09%	(541.57%)	(131.25%)	196.64%	141.55%
YoY				1,118.51%	(120,189.28%)	678.19%	241.85%	805.60%	(3,412.29%)	(2,834.50%)	(1,674.19%)	(1,700.65%)	441.91%	(334.63%)
Equity to Common Shareholders				43,347,397$	20,775,219$	32,886,041$	19,828,504$	19,858,709$	20,479,912$	25,682,807$	30,661,222$	32,549,058$	34,469,189$	49,464,381$	54,766,441$	58,732,662$	59,416,309$	65,768,591$	71,464,317$	80,223,008$	94,000,253$							5,000,004$	5,000,008$	5,000,005$	5,000,004$	5,000,003$	5,000,008$	5,000,005$	5,000,001$	26,568$	22,642$
QoQ				22,572,178$	(12,110,822$)	13,057,537$	(30,205$)	(621,203$)	(5,202,895$)	(4,978,415$)	(1,887,836$)	(1,920,131$)	(14,995,192$)	(5,302,060$)	(3,966,221$)	(683,647$)	(6,352,282$)	(5,695,726$)	(8,758,691$)	(13,777,191$)								(4$)	3$	1$	1$	(5$)	3$	4$	4,973,433$	3,926$
QoQ%				108.65%	(36.83%)	65.85%	(.15%)	(3.03%)	(20.26%)	(16.24%)	(5.80%)	(5.57%)	(30.32%)	(9.68%)	(6.75%)	(1.15%)	(9.66%)	(7.97%)	(10.92%)	(14.66%)								.00%	.00%	.00%	.00%	.00%	.00%	.00%	18,719.64%	17.34%
YoY				23,488,688$	295,307$	7,203,234$	(10,832,718$)	(12,690,349$)	(13,989,277$)	(23,781,574$)	(24,105,219$)	(26,183,604$)	(24,947,120$)	(16,304,210$)	(16,697,876$)	(21,490,346$)	(34,583,890$)											1$	0$	0$	3$	4,973,435$	4,977,366$
YoY%				118.28%	1.44%	28.05%	(35.33%)	(38.99%)	(40.59%)	(48.08%)	(44.02%)	(44.58%)	(41.99%)	(24.79%)	(23.37%)	(26.79%)	(36.79%)											.00%	.00%	.00%	.00%	18,719.64%	21,982.89%
Dividends Paid
Additional Paid-In Capital QoQ				28,484,628$	(1,319,934$)	17,710,810$	3,838,303$	2,859,561$	3,622,177$	2,817,875$	4,147,033$	3,652,273$	1,018,150$
Treasury Stock
QoQ
Goodwill				59,257,140$	7,087,232$	9,061,675$	9,061,675$	9,061,675$	9,061,675$	1,315,000$	11,227,491$	11,227,491$	11,227,491$	19,590,758$			19,590,758$				1,653,067$		4,940,643$
QoQ%				736.11%	(21.79%)	.00%	.00%	.00%	589.10%	(88.29%)	.00%	.00%	(42.69%)
YoY%				553.93%	(21.79%)	589.10%	(19.29%)	(19.29%)	(19.29%)	(93.29%)			(42.69%)				1,085.12%
Other Intangible Assets				29,118,522$	14,648,458$	30,505,537$	11,684,840$	12,780,032$	12,569,165$	14,994,949$	15,226,072$	16,399,733$	17,681,874$	19,848,715$			23,982,495$
QoQ				14,470,064$	(15,857,079$)	18,820,697$	(1,095,192$)	210,867$	(2,425,784$)	(231,123$)	(1,173,661$)	(1,282,141$)	(2,166,841$)
Amortization of Intangible Assets				1,095,916$	957,080$	1,179,302$	1,073,190$	1,025,108$	2,401,279$	1,205,819$	1,327,914$	1,284,982$	1,417,152$	3,815,869$	1,381,532$	1,381,035$	1,434,005$	1,378,775$
Total Assets				122,333,161$	52,896,852$	73,432,770$	53,071,846$	53,439,131$	52,942,271$	58,403,889$	62,090,053$	63,055,391$	64,408,563$	74,836,206$			79,380,253$											75,851,071$	74,536,195$	211,619,271$	210,700,514$	210,054,226$	209,073,922$	208,128,845$	207,305,020$		547,642$
QoQ				69,436,309$	(20,535,918$)	20,360,924$	(367,285$)	496,860$	(5,461,618$)	(3,686,164$)	(965,338$)	(1,353,172$)	(10,427,643$)															1,314,876$	(137,083,076$)	918,757$	646,288$	980,304$	945,077$	823,825$
YoY				68,894,030$	(45,419$)	15,028,881$	(9,018,207$)	(9,616,260$)	(11,466,292$)	(16,432,317$)			(14,971,690$)															(134,203,155$)	(134,537,727$)	3,490,426$	3,395,494$		208,526,280$
Total Liabilities				54,063,244$	31,899,358$	29,948,313$	32,397,111$	31,532,777$	30,397,442$	30,729,836$	29,396,761$	28,443,224$	27,818,945$	23,180,542$			17,563,768$											7,365,239$	6,050,058$	6,190,107$	5,994,707$	6,175,896$	5,990,407$	5,752,653$	5,532,431$		525,000$
QoQ				22,163,886$	1,951,045$	(2,448,798$)	864,334$	1,135,335$	(332,394$)	1,333,075$	953,537$	624,279$	4,638,403$															1,315,181$	(140,049$)	195,400$	(181,189$)	185,489$	237,754$	220,222$
YoY				22,530,467$	1,501,916$	(781,523$)	3,000,350$	3,089,553$	2,578,497$	7,549,294$			10,255,177$															1,189,343$	59,651$	437,454$	462,276$		5,465,407$
Current Ratio				.27x	.40x	.63x	.53x	.52x	.52x	.67x	.70x	.71x	.73x	.87x			1.16x											.30x	.16x	.70x	.88x	1.03x	1.38x	2.16x	3.49x		.27x
Total Current Assets				14,530,252$	12,880,286$	18,729,041$	17,187,985$	16,459,312$	15,892,458$	20,513,946$	20,486,454$	20,274,993$	20,343,203$	20,238,112$			20,439,286$											710,760$	158,378$	672,202$	820,528$	1,170,770$	1,319,660$	1,561,048$	1,750,765$		143,403$
QoQ				1,649,966$	(5,848,755$)	1,541,056$	728,673$	566,854$	(4,621,488$)	27,492$	211,461$	(68,210$)	105,091$															552,382$	(513,824$)	(148,326$)	(350,242$)	(148,890$)	(241,388$)	(189,717$)
Total Current Liabilities				54,063,244$	31,899,358$	29,948,313$	32,397,111$	31,532,777$	30,397,442$	30,729,836$	29,396,761$	28,443,224$	27,818,945$	23,180,542$			17,563,768$											2,333,989$	1,018,808$	959,096$	931,851$	1,141,251$	958,306$	721,403$	501,181$		525,000$
QoQ				22,163,886$	1,951,045$	(2,448,798$)	864,334$	1,135,335$	(332,394$)	1,333,075$	953,537$	624,279$	4,638,403$															1,315,181$	59,712$	27,245$	(209,400$)	182,945$	236,903$	220,222$
Debt to Asset Ratio				.44x	.60x	.41x	.61x	.59x	.57x	.53x	.47x	.45x	.43x	.31x			.22x											.10x	.08x	.03x	.03x	.03x	.03x	.03x	.03x		.96x
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents				785,905$	171,524$	320,636$	262,570$	468,677$	68,035$	60,466$	27,952$	84,050$	359,826$	63,735$			102,766$											637,207$	55,461$	247,429$	351,228$	1,105,693$	1,255,817$	1,341,086$	1,456,120$		143,403$
QoQ				614,381$	(149,112$)	58,066$	(206,107$)	400,642$	7,569$	32,514$	(56,098$)	(275,776$)	296,091$															581,746$	(191,968$)	(103,799$)	(754,465$)	(150,124$)	(85,269$)	(115,034$)
YoY				317,228$	103,489$	260,170$	234,618$	384,627$	(291,791$)	(3,269$)			257,060$															(468,486$)	(1,200,356$)	(1,093,657$)	(1,104,892$)		1,112,414$
Interest Expenses					210,179$	67,845$	64,422$	0$	157,779$	126,753$	121,814$	102,217$	124,178$	243,424$	41,142$	23$	690,251$	0$
Interest Income								196,347$																				262,479$	1,505,183$	338,503$	1,248,225$	1,232,149$	1,168,789$	1,018,752$	286,467$