image
Technology - Electronic Gaming & Multimedia - NASDAQ - US
$ 2.05
6.77 %
$ 271 M
Market Cap
-205.0
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GMGI stock under the worst case scenario is HIDDEN Compared to the current market price of 2.05 USD, Golden Matrix Group, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GMGI stock under the base case scenario is HIDDEN Compared to the current market price of 2.05 USD, Golden Matrix Group, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GMGI stock under the best case scenario is HIDDEN Compared to the current market price of 2.05 USD, Golden Matrix Group, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart GMGI

image
$3.0$3.0$2.8$2.8$2.6$2.6$2.4$2.4$2.2$2.2$2.0$2.0$1.8$1.8$1.6$1.615 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
44.2 M REVENUE
22.59%
-526 K OPERATING INCOME
-273.39%
-1.17 M NET INCOME
-2663.65%
2.21 M OPERATING CASH FLOW
-20.39%
-96 K INVESTING CASH FLOW
97.82%
-32.3 K FINANCING CASH FLOW
-101.01%
41 M REVENUE
4.00%
-976 K OPERATING INCOME
-780.41%
-3.3 M NET INCOME
-5076.06%
4.76 M OPERATING CASH FLOW
273.13%
-10.5 M INVESTING CASH FLOW
-88.09%
9.55 M FINANCING CASH FLOW
-17.55%
Balance Sheet Golden Matrix Group, Inc.
image
Current Assets 22.9 M
Cash & Short-Term Investments 17.1 M
Receivables 3.88 M
Other Current Assets 1.87 M
Non-Current Assets 12.7 M
Long-Term Investments 0
PP&E 103 K
Other Non-Current Assets 12.6 M
48.06 %10.91 %5.25 %35.49 %Total Assets$35.6m
Current Liabilities 4.48 M
Accounts Payable 2.85 M
Short-Term Debt 59.1 K
Other Current Liabilities 1.57 M
Non-Current Liabilities 0
Long-Term Debt 0
Other Non-Current Liabilities 0
63.57 %35.11 %Total Liabilities$4.5m
EFFICIENCY
Earnings Waterfall Golden Matrix Group, Inc.
image
Revenue 44.2 M
Cost Of Revenue 34.3 M
Gross Profit 9.87 M
Operating Expenses 10.4 M
Operating Income -526 K
Other Expenses 647 K
Net Income -1.17 M
45m45m40m40m35m35m30m30m25m25m20m20m15m15m10m10m5m5m00(5m)(5m)44m(34m)10m(10m)(526k)(647k)(1m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
22.34% GROSS MARGIN
22.34%
-1.19% OPERATING MARGIN
-1.19%
-2.65% NET MARGIN
-2.65%
-3.77% ROE
-3.77%
-3.30% ROA
-3.30%
-4.05% ROIC
-4.05%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Golden Matrix Group, Inc.
image
14m14m12m12m10m10m8m8m6m6m4m4m2m2m00(2m)(2m)(4m)(4m)20152015201620162017201720182018201920192020202020212021202220222023202320242024
Net Income -1.17 M
Depreciation & Amortization 481 K
Capital Expenditures -65.3 K
Stock-Based Compensation 2.18 M
Change in Working Capital 413 K
Others 597 K
Free Cash Flow 2.14 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Golden Matrix Group, Inc.
image
GMGI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 4
6. Ownership
Insider Ownership Golden Matrix Group, Inc.
image
Sold
0-3 MONTHS
26.2 K USD 1
3-6 MONTHS
27.2 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
702 K USD 1
Bought
2.3 M USD 1
0-3 MONTHS
402 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 1
9-12 MONTHS
7. News
Meridianbet (GMGI) Launches "Watch & Bet" -- New In-Play Feature to Accelerate User Monetization and Core Revenue Growth Valletta, Malta--(Newsfile Corp. - April 4, 2025) - Meridianbet, part of Golden Matrix Group Inc. (NASDAQ: GMGI), today announced the launch of Watch & Bet, a new mobile feature that enables users to stream live sports in full-screen mode while placing in-play bets simultaneously. The feature is built to increase in-play betting volume, extend session duration, and drive higher revenue per active user, directly supporting growth in turnover, user value, and margin. newsfilecorp.com - 2 weeks ago
Argus Research Initiates Equity Research Report Coverage on Golden Matrix Group, Inc. (NasdaqCM: GMGI) NEW YORK , April 3, 2025 /PRNewswire/ -- Argus Research, an independent investment research firm, has launched Equity Research Report coverage on Golden Matrix Group, Inc. (NasdaqCM: GMGI) Click Here to view the full Argus Equity Research Report. COMPANY HIGHLIGHTS: Excerpts (as conveyed by Argus Analyst Steve Silver) include: GMGI: Growing Player in Global Gaming and Betting Markets Expanding Footprint: Golden Matrix Group provides a broad and growing array of software solutions, products, and services to the gaming industry, offering casino, sportsbook, and other competition products under B2B and B2C models. prnewswire.com - 2 weeks ago
Expanse Studios (GMGI) Secures Brazilian iGaming Certification Las Vegas, Nevada--(Newsfile Corp. - April 2, 2025) - Expanse Studios, a subsidiary of Golden Matrix Group Inc. (NASDAQ: GMGI), has received the game certification for the Brazilian market. Issued by Gaming Laboratories International (GLI). newsfilecorp.com - 2 weeks ago
Expanse (GMGI) Strengthens European Presence with Slotino Integration Las Vegas, Nevada--(Newsfile Corp. - March 17, 2025) - Expanse Studios, a subsidiary of Golden Matrix Group Inc. (NASDAQ: GMGI), continues its international expansion with a new partnership with Slotino, one of Bulgaria's leading online casino operators. Facilitated by Dench eGaming Solutions, this integration strengthens Expanse Studios' presence in Europe's fast-growing iGaming sector, following its successful entry into the U.S. social casino and sweepstakes market. newsfilecorp.com - 1 month ago
Meridianbet (GMGI) Expands B2B Operations into Nigeria, Entering a Regulated $2 Billion Betting Market Lagos, Valetta--(Newsfile Corp. - March 13, 2025) - Meridianbet, a subsidiary of Golden Matrix Group, Inc. (NASDAQ: GMGI), has officially launched its B2B operations in Nigeria, one of the largest and fastest-growing betting markets in Africa. The company's entry into Nigeria further strengthens its 20-year presence in Africa, leveraging its proven track record in regulated markets to deliver world-class gaming products. newsfilecorp.com - 1 month ago
Meridianbet Expands B2B Operations into Nigeria, Entering a Regulated $2 Billion Betting Market Meridianbet, part of Golden Matrix (NASDAQ: GMGI), expands B2B operations into Nigeria with a licensed launch, tapping into a $2B market and driving growth globenewswire.com - 1 month ago
Expanse (GMGI) Submits Application for iGaming License in Romania Valletta, Malta--(Newsfile Corp. - March 11, 2025) - Expanse Studios, a subsidiary of Golden Matrix Group Inc. (NASDAQ: GMGI), continues its strategic expansion by applying for a Class 2 iGaming license in Romania. This license, issued by Romania's National Gambling Office (ONJN), will allow Expanse Studios to distribute its proprietary gaming content to licensed operators across the regulated Romanian market. newsfilecorp.com - 1 month ago
Meridianbet (GMGI) Executes 258 CSR Actions in 2024, Launches Global Book Donation Campaign to Support Culture and Education Valletta, Malta--(Newsfile Corp. - March 7, 2025) - Meridianbet, part of the Golden Matrix Group (NASDAQ: GMGI), executed 258 Corporate Social Responsibility (CSR) initiatives across Europe, Africa, and Latin America in 2024, focusing on healthcare, education, responsible gambling, and environmental sustainability. To view the full announcement, including downloadable images, bios, and more, click here. newsfilecorp.com - 1 month ago
Institutional Confidence in Golden Matrix Group (GMGI) Soars in Q4 2024 Las Vegas, Nevada--(Newsfile Corp. - March 3, 2025) - Publicly disclosed data shows a significant increase in institutional ownership of Golden Matrix Group, Inc. (NASDAQ: GMGI) in Q4 2024 compared to Q3 2024. Several major institutional investors increased their positions, while new investors also acquired stakes in the company, indicating strengthened institutional support. newsfilecorp.com - 1 month ago
Expanse (GMGI) Completes 5th U.S. Sweepstakes Integration, Now Live with Yotta Las Vegas, Nevada--(Newsfile Corp. - February 28, 2025) - Expanse Studios, part of Golden Matrix Group Inc. (NASDAQ: GMGI), has officially launched its gaming content on Yotta, marking the fifth U.S. sweepstakes casino integration for the company. Yotta operates in 46 US states and has built a strong player base of over 900,000 users. newsfilecorp.com - 1 month ago
Expanse Studios (GMGI) Completes 4th U.S. Sweepstakes Integration Las Vegas, Nevada--(Newsfile Corp. - February 25, 2025) - Expanse Studios, part of Golden Matrix Group Inc. (NASDAQ: GMGI), has successfully completed its fourth major integration in the U.S. sweepstakes market, further solidifying its presence across 40+ states. The latest partnership has been facilitated through Casimba Gaming and extended Expanse Studios' third-party distribution strategy, allowing its proprietary slots, crash games, and table games to reach an even broader network of regulated sweepstakes operators. newsfilecorp.com - 1 month ago
Expanse (GMGI) Launches Game #55, Adds to U.S. Social Casino-Compatible Offer Las Vegas, Nevada--(Newsfile Corp. - February 14, 2025) - The U.S. sweepstakes and social casino market is evolving rapidly, and Expanse Studios--part of Golden Matrix Group Inc. (NASDAQ: GMGI)--continues to expand its footprint with its latest release, Candy's Bonanza. To view the full announcement, including downloadable images, bios, and more, click here. newsfilecorp.com - 2 months ago
8. Profile Summary

Golden Matrix Group, Inc. GMGI

image
COUNTRY US
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 271 M
Dividend Yield 0.00%
Description Golden Matrix Group, Inc. provides enterprise software-as-a-service solutions for online casino and sports betting operators. The company develops and owns online gaming intellectual property; and builds gaming platforms for customers located primarily in the Asia Pacific region and Europe. Its platform facilitates gaming customers in operating online casinos, sportsbooks, lottery, and live games; and provides customers with access to a portfolio of licensed gaming content, which are provided by gaming content providers. The company also provides services and resells third party gaming content to licensed online gaming distributors. Its platform is accessed through desktop and mobile applications. The company was formerly known as Source Gold Corp. and changed its name to Golden Matrix Group, Inc. in April 2016. Golden Matrix Group, Inc. was incorporated in 2008 and is based in Las Vegas, Nevada.
Contact 3651 Lindell Road, Las Vegas, NV, 89103 https://www.goldenmatrix.com
IPO Date Oct. 30, 2009
Employees 1200
Officers Ms. Weiting Feng Chief Operating Officer, Chief Financial Officer & Director Mr. Brett Goodman Senior Vice President Mr. Henry Zhang Chief Technology Officer Mr. Anthony Brian Goodman Chief Executive Officer, President, Secretary, Treasurer & Director Mr. Zoran Milosevic Chief Executive Officer of Meridianbet Group