Sharplink, Inc. (SBET)
Every figure this model derived for SBET, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 733,000 | PaymentsToAcquireOtherProductiveAssets |
2026-06-30 |
| cash | 56,195,000 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2026-06-30 |
| current assets | 57,355,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 5,486,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 1,410,520,000 | StockholdersEquity |
2026-06-30 |
| ocf | -33,200,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 50,201,978 | Revenues |
2026-06-30 |
| sbc | 19,611,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up SBET on one particular measure came for.
| Ratio | Value |
|---|---|
| current ratio | 10.45 |
| current ratio reported | 10.45 |
| dilution pct | 29583.43 |
| ev owner earnings | -31.0 |
| ev sales | 33.06 |
| fcf margin | -67.59 |
| growth cv | 1.37 |
| owner earnings margin | -106.66 |
| revenue growth | 1496.87 |
| revenue growth per share | -94.62 |
| roic | -99.61 |
| rule of 40 | -1904.68 |
| sbc pct revenue | 39.06 |
Everything else this filing tags
339 more elements from SBET's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
AdditionalPaidInCapital | 3,344,472,000 | 2026-06-30 | 24 | USD |
CommonStockSharesAuthorized | 2,500,000,000 | 2026-06-30 | 33 | shares |
ProceedsFromIssuanceOfCommonStock | 2,147,073,000 | 2025-12-31 | 17 | USD |
RetainedEarningsAccumulatedDeficit | -1,892,231,000 | 2026-06-30 | 24 | USD |
Assets | 1,416,092,000 | 2026-06-30 | 24 | USD |
LiabilitiesAndStockholdersEquity | 1,416,092,000 | 2026-06-30 | 24 | USD |
IncomeLossFromContinuingOperations | -1,079,835,000 | 2026-06-30 | 34 | USD |
NetIncomeLoss | -1,079,835,000 | 2026-06-30 | 46 | USD |
OperatingIncomeLoss | -1,078,035,000 | 2026-06-30 | 34 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -1,077,654,000 | 2026-06-30 | 34 | USD |
CryptoAssetFairValueNoncurrent | 988,838,000 | 2026-06-30 | 6 | USD |
CryptoAssetUnrealizedGainLossOperating | -827,667,000 | 2026-06-30 | 4 | USD |
CryptoAssetRealizedAndUnrealizedGainLossOperatingAndNonoperating | -814,229,000 | 2026-06-30 | 6 | USD |
OtherIncomeTaxExpenseBenefitContinuingOperations | -733,470,000 | 2025-12-31 | 1 | USD |
CurrentFederalStateAndLocalTaxExpenseBenefit | -733,358,000 | 2025-12-31 | 3 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -685,561,000 | 2026-03-31 | 30 | USD |
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic | -685,561,000 | 2026-03-31 | 30 | USD |
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersDiluted | -685,561,000 | 2026-03-31 | 18 | USD |
CryptoAssetCostUnrestricted | 636,911,000 | 2026-06-30 | 2 | USD |
CryptoAssetUnrealizedGainLossOperatingAndNonoperating | -506,664,000 | 2026-03-31 | 2 | USD |
PaymentsToAcquireIntangibleAssets | 445,097,000 | 2025-12-31 | 2 | USD |
CryptoAssetCost | 369,148,000 | 2026-06-30 | 4 | USD |
CryptoAssetFairValueUnrestricted | 369,148,000 | 2026-06-30 | 3 | USD |
OperatingExpenses | 287,392,000 | 2026-06-30 | 18 | USD |
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill | 267,763,000 | 2026-06-30 | 10 | USD |
CommonStockSharesIssued | 221,054,539 | 2026-06-30 | 36 | shares |
CommonStockSharesOutstanding | 216,983,308 | 2026-06-30 | 45 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 209,358,151 | 2026-06-30 | 34 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 209,358,151 | 2026-06-30 | 34 | shares |
DeferredTaxAssetsGross | 160,841,000 | 2025-12-31 | 9 | USD |
DeferredTaxAssetsValuationAllowance | 160,841,000 | 2025-12-31 | 8 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -154,028,000 | 2025-12-31 | 3 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 149,316,000 | 2025-12-31 | 3 | USD |
StockIssuedDuringPeriodValueNewIssues | 128,708,000 | 2025-06-30 | 10 | USD |
OtherOperatingIncome | 116,570,473 | 2025-09-30 | 2 | USD |
GoodwillAndIntangibleAssetImpairment | 94,763,484 | 2025-09-30 | 8 | USD |
GoodwillImpairmentLoss | 94,700,000 | 2025-09-30 | 6 | USD |
ProceedsFromIssuanceOfPrivatePlacement | 75,001,000 | 2026-06-30 | 5 | USD |
NetCashProvidedByUsedInFinancingActivities | 60,413,000 | 2026-06-30 | 24 | USD |
PaymentsOfStockIssuanceCosts | 57,187,000 | 2025-12-31 | 2 | USD |
Cash | 56,195,000 | 2026-06-30 | 25 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents | 48,859,270 | 2022-12-31 | 1 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther | 42,600,997 | 2022-12-31 | 1 | USD |
TreasuryStockCommonValue | 41,743,000 | 2026-06-30 | 24 | USD |
ProceedsFromDivestitureOfBusinessesNetOfCashDivested | 41,357,000 | 2025-12-31 | 5 | USD |
StockIssuedDuringPeriodValueOther | 31,600,000 | 2025-09-30 | 10 | USD |
OperatingLossCarryforwards | 29,000,000 | 2023-12-31 | 1 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 27,656,000 | 2026-06-30 | 24 | USD |
SaleOfStockConsiderationReceivedPerTransaction | 22,500,000 | 2024-01-31 | 2 | USD |
ProceedsFromSalesOfBusinessAffiliateAndProductiveAssets | 22,500,000 | 2025-12-31 | 5 | USD |
DeferredTaxAssetInterestCarryforward | 20,000,000 | 2025-06-30 | 1 | USD |
SellingGeneralAndAdministrativeExpense | 18,939,000 | 2026-06-30 | 34 | USD |
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations | -18,857,834 | 2024-12-31 | 16 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 17,551,640 | 2026-06-30 | 26 | shares |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 16,875,000 | 2026-03-31 | 40 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber | 16,312,635 | 2026-06-30 | 23 | shares |
PaymentForAcquisitionCryptoAsset | 16,110,000 | 2026-06-30 | 5 | USD |
PreferredStockSharesAuthorized | 15,000,000 | 2026-06-30 | 4 | shares |
NetCashProvidedByUsedInInvestingActivities | -14,961,000 | 2026-06-30 | 24 | USD |
LineOfCredit | 14,836,625 | 2024-01-31 | 3 | USD |
GainLossOnSaleOfBusiness | 14,600,000 | 2024-05-08 | 2 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity | 14,573,262 | 2024-12-31 | 8 | USD |
CryptoAssetRealizedGainOperating | 13,438,000 | 2026-06-30 | 6 | USD |
ProfitLoss | 12,350,356 | 2024-03-31 | 4 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | 12,305,737 | 2024-03-31 | 4 | USD |
ClassOfWarrantOrRightOutstanding | 11,897,165 | 2026-03-31 | 20 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercised | 11,817,165 | 2026-06-30 | 9 | shares |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | -10,646,000 | 2026-03-31 | 22 | USD |
PaymentsForRepurchaseOfCommonStock | 10,022,000 | 2026-06-30 | 3 | USD |
StockRepurchasedDuringPeriodValue | 10,022,000 | 2026-06-30 | 4 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted | 10,013,351 | 2026-06-30 | 6 | shares |
CryptoAssetCumulativeRealizedGainFromDisposition | 9,387,000 | 2026-03-31 | 2 | USD |
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent | 8,659,415 | 2022-12-31 | 1 | USD |
RealizedInvestmentGainsLosses | 8,389,000 | 2026-06-30 | 3 | USD |
CommonStockCapitalSharesReservedForFutureIssuance | 8,034,166 | 2025-07-24 | 2 | shares |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles | 7,358,703 | 2022-12-31 | 1 | USD |
RepaymentsOfLinesOfCredit | 6,900,000 | 2024-12-31 | 13 | USD |
CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations | -5,835,352 | 2024-12-31 | 15 | USD |
Liabilities | 5,572,000 | 2026-06-30 | 24 | USD |
AccountsPayableAndAccruedLiabilitiesCurrent | 5,486,000 | 2026-06-30 | 20 | USD |
DebtSecuritiesHeldToMaturityPurchase | 5,387,850 | 2022-12-22 | 1 | USD |
CryptoAssetRealizedAndUnrealizedGainLossOperating | 5,373,583 | 2025-06-30 | 2 | USD |
AccruedEmployeeBenefitsCurrent | 5,040,000 | 2026-06-30 | 1 | USD |
DeferredRevenue | 4,889,000 | 2025-12-31 | 5 | USD |
ProceedsFromContributedCapital | 4,500,000 | 2025-09-30 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExpirations | 4,500,000 | 2026-06-30 | 3 | shares |
DebtInstrumentConvertibleIfConvertedValueInExcessOfPrincipal | 4,400,000 | 2023-12-31 | 1 | USD |
ConvertibleDebt | 4,395,753 | 2023-12-31 | 1 | USD |
ProceedsFromConvertibleDebt | -4,148,571 | 2024-12-31 | 13 | USD |
TreasuryStockCommonShares | 4,071,231 | 2026-06-30 | 24 | shares |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesDeferredRevenue | 3,574,285 | 2022-12-31 | 1 | USD |
ClassOfWarrantOrRightNumberOfSecuritiesCalledByEachWarrantOrRight | 3,455,019 | 2026-03-31 | 1 | shares |
ProceedsFromIssuanceOfDebt | 3,250,000 | 2022-12-31 | 1 | USD |
AccruedBonusesCurrent | 3,183,000 | 2026-06-30 | 7 | USD |
OtherReceivablesNetCurrent | 3,088,313 | 2025-06-30 | 11 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 3,055,000 | 2026-06-30 | 37 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 3,041,000 | 2025-12-31 | 8 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | -2,896,000 | 2026-03-31 | 22 | USD |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation | 2,896,000 | 2026-06-30 | 1 | USD |
RestrictedCashAndCashEquivalents | 2,487,481 | 2023-12-31 | 2 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -2,308,000 | 2026-06-30 | 24 | USD |
CurrentIncomeTaxExpenseBenefit | -2,181,000 | 2026-06-30 | 5 | USD |
IncomeTaxExpenseBenefit | 2,181,000 | 2026-06-30 | 33 | USD |
IncomeTaxesPaidNet | 2,167,000 | 2026-06-30 | 21 | USD |
LongTermDebt | 2,080,601 | 2023-12-31 | 2 | USD |
RepaymentsOfDebt | 2,070,479 | 2024-12-31 | 12 | USD |
RepaymentsOfOtherLongTermDebt | 2,070,479 | 2024-09-30 | 4 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 1,944,000 | 2025-12-31 | 1 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsPrepaidExpenseAndOtherAssets | 1,916,932 | 2022-12-31 | 1 | USD |
CryptoAssetFairValue | 1,899,683 | 2025-12-31 | 3 | USD |
CryptoAssetFairValueCurrent | 1,882,000 | 2025-12-31 | 4 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | 1,878,000 | 2026-03-31 | 22 | USD |
Goodwill | 1,615,167 | 2022-12-31 | 2 | USD |
RevenueFromContractWithCustomerExcludingAssessedTax | 1,439,022 | 2025-06-30 | 10 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet | 1,370,287 | 2022-12-31 | 1 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 1,357,000 | 2025-12-31 | 6 | USD |
ConvertibleDebtFairValueDisclosures | 1,230,234 | 2023-12-31 | 2 | USD |
PaymentsOfFinancingCosts | 1,135,937 | 2025-09-30 | 1 | USD |
CostOfRevenue | 1,098,138 | 2025-06-30 | 22 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationNoncurrent | 1,078,492 | 2022-12-31 | 1 | USD |
CryptoAssetCumulativeRealizedLossFromDisposition | 999,000 | 2026-03-31 | 2 | USD |
CurrentFederalTaxExpenseBenefit | 976,000 | 2025-12-31 | 5 | USD |
AdjustmentsToAdditionalPaidInCapitalOther | -900,000 | 2024-03-31 | 3 | USD |
AccruedLiabilitiesCurrentAndNoncurrent | 898,000 | 2026-06-30 | 5 | USD |
StockholdersEquityOtherShares | 889,380 | 2022-12-22 | 1 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod | 883,015 | 2023-12-31 | 3 | shares |
PrepaidExpenseAndOtherAssetsCurrent | 880,000 | 2026-06-30 | 24 | USD |
AssetImpairmentCharges | 849,565 | 2024-03-31 | 3 | USD |
OperatingLeaseImpairmentLoss | 849,565 | 2023-12-31 | 1 | USD |
DeferredTaxAssetsGoodwillAndIntangibleAssets | 788,000 | 2025-12-31 | 4 | USD |
OtherAssetsNoncurrent | 751,000 | 2026-06-30 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber | 735,141 | 2024-03-31 | 7 | shares |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 700,256 | 2023-12-31 | 1 | USD |
OtherCostAndExpenseOperating | 690,000 | 2026-06-30 | 12 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 672,471 | 2023-12-31 | 1 | USD |
LongTermDebtCurrent | 645,571 | 2023-12-31 | 1 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 645,571 | 2023-12-31 | 1 | USD |
WeightedAverageNumberDilutedSharesOutstandingAdjustment | 603,793 | 2024-12-31 | 6 | shares |
CryptoAssetNumberOfUnits | 580,841 | 2025-09-30 | 2 | ETH |
AdditionalPaidInCapitalCommonStock | 572,476 | 2024-02-13 | 10 | USD |
ProceedsFromLinesOfCredit | 550,000 | 2024-12-31 | 14 | USD |
Investments | 500,000 | 2025-09-30 | 3 | USD |
PaymentsToAcquireInvestments | 500,000 | 2025-09-30 | 4 | USD |
EquityMethodInvestmentSoldCarryingAmount | 500,000 | 2025-12-31 | 1 | USD |
InterestPaidNet | 485,531 | 2024-12-31 | 16 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals | 459,000 | 2025-12-31 | 2 | USD |
SharesHeldInEmployeeStockOptionPlanAllocated | 414,819 | 2023-12-31 | 2 | shares |
PaymentsToAcquireBusinessesGross | 388,000 | 2022-12-31 | 1 | USD |
InterestIncomeOther | 381,000 | 2026-06-30 | 22 | USD |
NonoperatingIncomeExpense | 381,000 | 2026-06-30 | 34 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 369,000 | 2026-06-30 | 22 | USD |
GrossProfit | 340,884 | 2025-06-30 | 22 | USD |
AccountsReceivableNet | 338,984 | 2025-09-30 | 19 | USD |
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount | 334,000 | 2025-12-31 | 1 | USD |
InterestExpense | 324,194 | 2024-03-31 | 4 | USD |
OtherNonoperatingIncome | 297,387 | 2024-09-30 | 8 | USD |
AllocatedShareBasedCompensationExpense | 290,893 | 2024-03-31 | 3 | USD |
AdjustmentsToAdditionalPaidInCapitalWarrantIssued | 287,000 | 2024-12-31 | 12 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable | 284,345 | 2022-12-31 | 1 | USD |
OtherSellingGeneralAndAdministrativeExpense | 283,000 | 2025-12-31 | 3 | USD |
AccountsPayableCurrent | 281,394 | 2024-12-31 | 6 | USD |
InvestmentOwnedBalanceShares | 280,903 | 2021-12-31 | 1 | shares |
AccountsReceivableNetCurrent | 280,000 | 2026-06-30 | 24 | USD |
IncreaseDecreaseInOtherReceivables | -272,813 | 2025-06-30 | 12 | USD |
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights | 266,667 | 2023-02-14 | 2 | shares |
StockIssuedDuringPeriodValueRestrictedStockAwardGross | 261,042 | 2025-06-30 | 17 | USD |
CashFDICInsuredAmount | 250,000 | 2023-12-31 | 1 | USD |
CryptoAssetNumberOfUnits | 229,350 | 2026-06-30 | 2 | LsETH |
DeferredTaxAssetsUnrealizedCurrencyLosses | 210,000 | 2026-03-31 | 1 | USD |
LeaseCost | 208,000 | 2026-06-30 | 1 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 204,391 | 2024-03-31 | 1 | USD |
OperatingLeaseLiability | 202,000 | 2026-06-30 | 1 | USD |
InvestmentIncomeNet | 200,000 | 2021-12-31 | 1 | USD |
OtherCommitment | 200,000 | 2025-12-28 | 2 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables | 186,712 | 2022-12-31 | 1 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent | 182,000 | 2025-12-31 | 21 | USD |
OperatingLeaseRightOfUseAsset | 180,000 | 2026-06-30 | 1 | USD |
OtherReceivables | 179,000 | 2026-06-30 | 4 | USD |
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation | 172,000 | 2026-06-30 | 2 | USD |
DerivativeLiabilitiesCurrent | 170,636 | 2024-03-31 | 1 | USD |
ProceedsFromSaleOfIntangibleAssets | 150,000 | 2024-12-31 | 11 | USD |
CustodyFees | 138,000 | 2025-09-30 | 1 | USD |
StockIssuedDuringPeriodSharesShareBasedCompensationForfeited | 114,000 | 2022-12-31 | 1 | shares |
ForeignIncomeTaxExpenseBenefitContinuingOperations | -112,000 | 2025-12-31 | 1 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesLongTermDebt | 106,703 | 2022-12-31 | 1 | USD |
OtherAccruedLiabilitiesCurrent | 89,422 | 2024-12-31 | 6 | USD |
OtherLiabilitiesNoncurrent | 86,000 | 2026-06-30 | 1 | USD |
IncreaseDecreaseInDeferredRevenue | -76,600 | 2022-12-31 | 1 | USD |
AmortizationOfDebtDiscountPremium | 71,781 | 2024-12-31 | 18 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTax | -71,000 | 2025-12-31 | 25 | USD |
NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersBasic | -71,000 | 2025-12-31 | 29 | USD |
NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersDiluted | -71,000 | 2025-12-31 | 17 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 70,000 | 2025-12-31 | 1 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 62,303 | 2023-12-31 | 1 | USD |
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations | -61,000 | 2025-12-31 | 21 | USD |
InvestmentIncomeInterest | 60,289 | 2024-12-31 | 12 | USD |
StockOptionPlanExpense | 57,241 | 2024-03-31 | 2 | USD |
OtherLiabilitiesCurrent | 56,117 | 2024-03-31 | 1 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 55,000 | 2025-12-31 | 3 | USD |
AccruedPayrollTaxesCurrent | 49,184 | 2024-12-31 | 6 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxLiabilities | 48,775 | 2022-12-31 | 1 | USD |
AdjustmentsToAdditionalPaidInCapitalMarkToMarket | 48,633 | 2023-12-31 | 1 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 48,300 | 2023-12-31 | 2 | USD |
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet | -47,000 | 2026-03-31 | 10 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod | 42,989 | 2023-12-31 | 2 | shares |
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest | -39,992 | 2025-09-30 | 22 | USD |
ProceedsFromRelatedPartyDebt | 39,957 | 2024-03-31 | 1 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsDisposalGroupIncludingDiscontinuedOperations | 37,000 | 2025-12-31 | 19 | USD |
StockIssued1 | 37,000 | 2025-06-30 | 6 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares | 36,000 | 2022-12-31 | 1 | shares |
RepaymentsOfRelatedPartyDebt | 34,059 | 2024-03-31 | 1 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 31,911 | 2024-12-31 | 6 | USD |
DeferredTaxAssetsInProcessResearchAndDevelopment | 27,000 | 2025-12-31 | 4 | USD |
DeferredTaxAssetsTaxCreditCarryforwardsResearch | 26,818 | 2024-12-31 | 4 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities | 26,790 | 2024-12-31 | 4 | USD |
FiniteLivedIntangibleAssetsGross | 24,700 | 2025-09-30 | 10 | USD |
IntangibleAssetsGrossExcludingGoodwill | 24,700 | 2024-12-31 | 8 | USD |
CommonStockValue | 22,000 | 2026-06-30 | 33 | USD |
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment | 21,510 | 2023-12-31 | 2 | USD |
OtherAssets | 21,000 | 2026-03-31 | 2 | USD |
IncomeTaxReconciliationOtherAdjustments | 18,000 | 2025-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 15,231 | 2025-09-30 | 18 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedEquipment | 11,953 | 2022-12-31 | 1 | USD |
IncreaseDecreaseInAccountsReceivable | -11,000 | 2026-06-30 | 24 | USD |
PaymentsToAcquirePropertyPlantAndEquipment | 11,000 | 2025-12-31 | 19 | USD |
DeferredFinanceCostsNet | 10,122 | 2023-12-31 | 1 | USD |
PropertyPlantAndEquipmentNet | 10,000 | 2025-12-31 | 20 | USD |
FiniteLivedIntangibleAssetsNet | 9,469 | 2025-09-30 | 10 | USD |
IntangibleAssetsNetExcludingGoodwill | 8,000 | 2025-12-31 | 20 | USD |
DeferredIncomeTaxExpenseBenefit | -7,155 | 2024-12-31 | 16 | USD |
IncreaseDecreaseInPrepaidExpense | 6,390 | 2023-12-31 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod | 5,760 | 2026-06-30 | 18 | shares |
ProceedsFromSaleOfMachineryAndEquipment | 4,493 | 2022-12-31 | 1 | USD |
AmortizationOfIntangibleAssets | 4,000 | 2025-12-31 | 23 | USD |
Depreciation | 4,000 | 2025-12-31 | 24 | USD |
PreferredStockValue | 3,936 | 2023-12-31 | 1 | USD |
AdditionalPaidInCapitalPreferredStock | 3,934 | 2023-12-31 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 3,146 | 2026-06-30 | 24 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 3,146 | 2026-06-30 | 44 | shares |
IncomeTaxReconciliationNondeductibleExpenseOther | 3,000 | 2025-12-31 | 1 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 2,500 | 2024-12-31 | 9 | shares |
OtherNonoperatingIncomeExpense | -2,000 | 2026-03-31 | 13 | USD |
DepreciationAndAmortization | 1,000 | 2026-03-31 | 23 | USD |
EmployeeBenefitsAndShareBasedCompensation | 1,000 | 2026-06-30 | 22 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 1,000 | 2025-12-31 | 11 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent | 1,000 | 2025-12-31 | 21 | USD |
DeferredTaxAssetsPropertyPlantAndEquipment | 882 | 2024-12-31 | 7 | USD |
EquitySecuritiesFvNiCurrentAndNoncurrent | 550 | 2026-06-30 | 1 | USD |
GainLossOnSaleOfPropertyPlantEquipment | -312 | 2025-09-30 | 9 | USD |
OtherNonoperatingExpense | 312 | 2025-03-31 | 1 | USD |
OtherAssetsCurrent | 307 | 2024-12-31 | 8 | USD |
IncreaseDecreaseInDueFromRelatedPartiesCurrent | -307 | 2025-09-30 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice | 133 | 2024-12-31 | 8 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 123 | 2026-06-30 | 24 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 123 | 2026-06-30 | 44 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 116 | 2025-12-31 | 15 | shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice | 53 | 2025-12-31 | 16 | USD/shares |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares | 43 | 2025-12-31 | 10 | shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice | 11 | 2024-12-31 | 7 | USD/shares |
SharePrice | 8 | 2026-06-30 | 16 | USD/shares |
EarningsPerShareBasic | -5 | 2026-06-30 | 33 | USD/shares |
EarningsPerShareDiluted | -5 | 2026-06-30 | 33 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 5 | 2026-06-29 | 1 | USD/shares |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue | 5 | 2026-06-30 | 1 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 4 | 2023-12-31 | 6 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodWeightedAverageGrantDateFairValue | 4 | 2023-12-31 | 2 | USD/shares |
IncomeLossFromContinuingOperationsPerBasicShare | -3 | 2026-03-31 | 29 | USD/shares |
IncomeLossFromContinuingOperationsPerDilutedShare | -3 | 2026-03-31 | 29 | USD/shares |
ProceedsFromWarrantExercises | 3 | 2025-03-31 | 14 | USD |
NumberOfReportableSegments | 2 | 2025-09-30 | 1 | LsETH |
NumberOfReportableSegments | 2 | 2026-06-30 | 3 | Integer |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue | 2 | 2024-03-31 | 6 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum | 1 | 2024-09-30 | 8 | pure |
NumberOfReportingUnits | 1 | 2024-09-30 | 2 | pure |
NumberOfReportableSegments | 1 | 2024-12-31 | 2 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 1 | 2026-06-30 | 3 | pure |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 1 | 2024-12-31 | 9 | USD/shares |
SharePrice | 1 | 2023-12-31 | 13 | ILS/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum | 1 | 2024-09-30 | 8 | pure |
DebtInstrumentInterestRateEffectivePercentage | 0 | 2023-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 8 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 8 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWeightedAverageVolatilityRate | 0 | 2026-06-30 | 3 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum | 0 | 2024-09-30 | 4 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2026-06-30 | 3 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2026-06-30 | 4 | pure |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare | -0 | 2025-06-30 | 25 | USD/shares |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare | -0 | 2025-06-30 | 25 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum | 0 | 2024-09-30 | 4 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | -0 | 2025-12-31 | 5 | pure |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2026-06-30 | 16 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseLifeInsurance | -0 | 2024-12-31 | 4 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseMealsAndEntertainment | -0 | 2024-12-31 | 4 | pure |
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitPercent | -0 | 2025-12-31 | 1 | pure |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 0 | 2026-03-31 | 17 | USD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 38 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-06-30 | 8 | USD/shares |
AllowanceForDoubtfulAccountsReceivable | 0 | 2024-12-31 | 8 | USD |
AmortizationOfFinancingCosts | 0 | 2024-12-31 | 9 | USD |
CapitalizedComputerSoftwareNet | 0 | 2024-12-31 | 6 | USD |
ConvertibleDebtCurrent | 0 | 2024-12-31 | 10 | USD |
DebtInstrumentUnamortizedDiscount | 0 | 2024-03-31 | 6 | USD |
DeferredIncomeTaxLiabilitiesNet | 0 | 2024-12-31 | 11 | USD |
DeferredTaxLiabilities | 0 | 2024-12-31 | 6 | USD |
DepositLiabilitiesAccruedInterest | 0 | 2024-03-31 | 4 | USD |
Deposits | 0 | 2023-12-31 | 2 | USD |
DisposalGroupIncludingDiscontinuedOperationOperatingExpense | 0 | 2025-12-31 | 14 | USD |
DisposalGroupIncludingDiscontinuedOperationOtherCurrentLiabilities | 0 | 2023-12-31 | 2 | USD |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | 0 | 2025-12-31 | 8 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2025-12-31 | 8 | pure |
InterestPayableCurrent | 0 | 2024-12-31 | 5 | USD |
LinesOfCreditCurrent | 0 | 2024-12-31 | 10 | USD |
LongTermDebtNoncurrent | 0 | 2024-12-31 | 11 | USD |
OtherLongTermDebtCurrent | 0 | 2024-12-31 | 11 | USD |
PaymentsOfDebtIssuanceCosts | 0 | 2024-12-31 | 6 | USD |
PaymentsToDevelopSoftware | 0 | 2024-12-31 | 11 | USD |
RepaymentsOfConvertibleDebt | 0 | 2024-12-31 | 7 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2026-06-30 | 15 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 0 | 2024-12-31 | 10 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 0 | 2024-12-31 | 27 | USD |
UnbilledContractsReceivable | 0 | 2024-12-31 | 11 | USD |
UnbilledReceivablesCurrent | 0 | 2024-12-31 | 11 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 0 | 2026-06-30 | 20 | USD |
DividendsPreferredStock | 0 | 2024-09-30 | 4 | USD |
IncreaseDecreaseInContractWithCustomerAsset | 0 | 2024-09-30 | 4 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 0 | 2024-09-30 | 4 | USD |
PreferredStockDividendsIncomeStatementImpact | 0 | 2024-09-30 | 8 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 0 | 2024-12-31 | 8 | USD |
StockIssuedDuringPeriodValueStockDividend | 0 | 2023-12-31 | 7 | USD |
StockIssuedDuringPeriodValueAcquisitions | 0 | 2023-12-31 | 3 | USD |
AdjustmentsToAdditionalPaidInCapitalDividendsInExcessOfRetainedEarnings | 0 | 2023-12-31 | 2 | USD |
CurrentForeignTaxExpenseBenefit | 0 | 2024-12-31 | 4 | USD |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseImpairmentLosses | 0 | 2024-12-31 | 4 | pure |
LiabilityForUncertainTaxPositionsCurrent | 0 | 2024-12-31 | 2 | USD |
OtherTaxExpenseBenefit | 0 | 2024-12-31 | 4 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense | 0 | 2024-12-31 | 4 | USD |
PreferredStockSharesIssued | 0 | 2026-06-30 | 6 | shares |
PreferredStockSharesOutstanding | 0 | 2026-06-30 | 6 | shares |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | 0 | 2025-12-31 | 1 | pure |
What to be careful about
What this model itself distrusts about SBET's figures. Written by the derivation as it ran, not added afterwards.
- WITHHELD: operating margin, cash operating margin, net margin, ebitda margin -- net margin came out at -3,406% against a scale that tops out near 1,500%, which is arithmetic on a revenue figure of 50,201,978 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
- there is no operating profit to value; valuation rests on EV/revenue (33.1x) instead
- no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 56M of net cash against a 34M annual burn is 1.7 years
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality rests on 3 of 5 inputs; not tagged: operating margin, cash operating margin
- durability rests on 3 of 4 inputs; not tagged: contracted coverage
- growth rests on 3 of 4 inputs; not tagged: sustained growth