Valuation for SEGG - findataslice

	Lottery.com Inc. (SEGG)
	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	Q3-CY2014	Q2-CY2014	Q1-CY2014	Q4-CY2013
Balance Sheet Date		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		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	1.31$	4.32$
Market Cap of Common Stock	6,732,944$	170,219,880$
QoQ%	(96.05%)
YoY%
Common Shares Outstanding	5,139,652	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%	17.05%	(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%	180.44%	(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	7.46x	188.69x
Price to Earnings	-	-
Price to Book	.20x	5.18x
Total Revenue		137,679$	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%)
TTM		902,108$	965,082$	1,030,318$	1,065,788$	6,174,693$	6,259,563$	6,657,909$	7,018,819$	2,112,813$	2,538,767$
TTM_QoQ%		(6.53%)	(6.33%)	(3.33%)	(82.74%)	(1.36%)	(5.98%)	(5.14%)	232.20%	(16.78%)
TTM_YoY%		(85.39%)	(84.58%)	(84.53%)	(84.82%)	192.25%	146.56%
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%
QoQ		(63.94%)	(12.28%)	(42.42%)	12.86%	(25.29%)	14.58%	67.80%	(74.83%)	(10.68%)	(8.93%)	8.38%	24.08%
YoY		(105.78%)	(67.13%)	(40.27%)	69.95%	(17.74%)	(3.13%)	(26.64%)	(86.06%)	12.85%
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$)
QoQ%		(15.41%)	(13.44%)	(15.32%)	17.56%	37.86%	(5.27%)	62.89%	(377.97%)	25.18%	(33.60%)	58.38%	(24.52%)											17.03%	(29.69%)	22.16%	(38.58%)	21.92%	(16.12%)	(60.54%)	(3,186.95%)	(236,300.00%)	93.33%	88.68%
YoY%		(24.47%)	32.98%	37.80%	79.98%	(16.05%)	(39.72%)	(77.33%)	(98.85%)	48.20%														(16.07%)	(9.23%)	2.20%	(101.72%)	(4,684.62%)	(14,485,500.00%)	(831,523.33%)	(58,544.15%)
TTM		(15,000,792$)	(14,105,263$)	(16,047,445$)	(18,162,292$)	(30,220,197$)	(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%		(6.35%)	12.10%	11.64%	39.90%	(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%		50.36%	52.53%	42.77%	29.05%	(66.91%)	(41.23%)																	(23.42%)	(57.31%)	(162.05%)	(573.61%)	(18,224.84%)
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%)
QoQ		(1,250.38%)	(503.94%)	(689.52%)	959.03%	467.60%	(134.22%)	(1,881.29%)	828.45%	(461.45%)	(134.53%)	865.47%	(518.42%)
YoY		(1,484.80%)	233.18%	602.90%	(588.87%)	(719.46%)	(1,648.51%)	(1,648.81%)	1,097.94%	(248.93%)
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$)	(265$)
QoQ%		(15.44%)	(21.15%)	63.00%	(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%		42.94%	33.15%	42.73%	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		(20,801,866$)	(24,270,608$)	(26,250,223$)	(28,709,075$)	(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$)
TTM_QoQ%		14.29%	7.54%	8.57%	17.26%	(15.58%)	(6.06%)	(9.86%)	(73.92%)	15.38%														(31.39%)	(17.03%)	4.08%	33.11%	56.94%	101.52%	648.20%	1,953.23%
TTM_YoY%		40.05%	19.16%	7.26%	(11.42%)	(134.22%)	(71.48%)																	(21.13%)	80.41%	338.17%	3,049.76%	43,953.25%
Profit Margin		(3,347.32%)	(2,081.77%)	(1,471.98%)	(2,553.26%)	(4,025.51%)	(2,323.62%)	(2,218.84%)	(272.92%)	(1,191.01%)	(649.44%)	(518.19%)	(714.84%)	(856.39%)
QoQ		(1,265.55%)	(609.79%)	1,081.28%	1,472.25%	(1,701.89%)	(104.79%)	(1,945.92%)	918.09%	(541.57%)	(131.25%)	196.64%	141.55%
YoY		678.19%	241.85%	746.86%	(2,280.34%)	(2,834.50%)	(1,674.19%)	(1,700.65%)	441.91%	(334.63%)
Equity to Common Shareholders		32,886,041$	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		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%		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		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%		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		17,710,810$	3,838,303$	2,876,055$	3,605,683$	2,817,875$	4,147,033$	3,652,273$	1,018,150$
Treasury Stock
QoQ
Goodwill		9,061,675$	9,061,675$	9,061,675$	9,061,675$	7,746,491$	11,227,491$	11,227,491$	11,227,491$	19,590,758$			19,590,758$				1,653,067$
QoQ%		.00%	.00%	.00%	16.98%	(31.00%)	.00%	.00%	(42.69%)
YoY%		16.98%	(19.29%)	(19.29%)	(19.29%)	(60.46%)			(42.69%)				1,085.12%
Other Intangible Assets		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		18,820,697$	(1,095,192$)	210,867$	(2,425,784$)	(231,123$)	(1,173,661$)	(1,282,141$)	(2,166,841$)
Amortization of Intangible Assets		1,179,302$	1,073,190$	1,026,826$	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		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		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		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		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		(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		(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		.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		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		1,541,056$	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		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		(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		.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		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		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		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		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																								262,479$	1,505,183$	338,503$	1,248,225$	1,232,149$	1,168,789$	1,018,752$	286,467$