image
Technology - Electronic Gaming & Multimedia - NASDAQ - US
$ 2.04
-2.86 %
$ 263 M
Market Cap
-102.0
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one GMGI stock under the worst case scenario is HIDDEN Compared to the current market price of 2.04 USD, Golden Matrix Group, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one GMGI stock under the base case scenario is HIDDEN Compared to the current market price of 2.04 USD, Golden Matrix Group, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one GMGI stock under the best case scenario is HIDDEN Compared to the current market price of 2.04 USD, Golden Matrix Group, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
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
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
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
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
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
6. Ownership
Insider Ownership Golden Matrix Group, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
27.2 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
702 K USD 1
Bought
1.31 M USD 1
0-3 MONTHS
402 K USD 1
3-6 MONTHS
0 USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
2 weeks ago
Feb 18, 2025
Bought 186 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 100000
1.86 USD
2 weeks ago
Feb 14, 2025
Bought 185 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 100000
1.85 USD
2 weeks ago
Feb 13, 2025
Bought 185 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 100000
1.85 USD
2 weeks ago
Feb 12, 2025
Bought 370 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 200000
1.85 USD
3 weeks ago
Feb 11, 2025
Bought 37 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 20000
1.85 USD
3 weeks ago
Feb 10, 2025
Bought 74 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 40000
1.85 USD
3 weeks ago
Feb 06, 2025
Bought 37 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 20000
1.85 USD
3 weeks ago
Feb 05, 2025
Bought 37 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 20000
1.85 USD
3 months ago
Nov 14, 2024
Bought 68.8 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 25000
2.75 USD
4 weeks ago
Feb 04, 2025
Bought 109 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 55313
1.97 USD
4 weeks ago
Feb 03, 2025
Bought 90 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 50000
1.8 USD
3 months ago
Nov 21, 2024
Sell 13.6 K USD
MCCHESNEY THOMAS
Director
- 5000
2.71 USD
3 months ago
Nov 22, 2024
Sell 13.7 K USD
MCCHESNEY THOMAS
Director
- 5000
2.74 USD
3 months ago
Nov 12, 2024
Bought 4.03 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 1499
2.69 USD
3 months ago
Nov 07, 2024
Bought 87.6 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 30000
2.92 USD
3 months ago
Nov 06, 2024
Bought 37.8 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 14038
2.69 USD
4 months ago
Nov 01, 2024
Bought 62.7 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 25000
2.51 USD
4 months ago
Oct 31, 2024
Bought 58.8 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 25000
2.35 USD
4 months ago
Oct 30, 2024
Bought 61.3 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 25000
2.45 USD
4 months ago
Oct 29, 2024
Bought 20.8 K USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 9059
2.3 USD
8 months ago
Jun 17, 2024
Bought 0 USD
Milovanovic Aleksandar
10 percent owner, other: Member of 10% Reporting Group
+ 0
0 USD
9 months ago
May 20, 2024
Sell 439 K USD
Feng Weiting
Chief Operating Officer
- 100000
4.392 USD
9 months ago
May 06, 2024
Sell 37.6 K USD
Feng Weiting
Chief Operating Officer
- 9291
4.0432 USD
9 months ago
May 07, 2024
Sell 162 K USD
Feng Weiting
Chief Operating Officer
- 37166
4.3603 USD
10 months ago
Apr 24, 2024
Sell 62.9 K USD
Feng Weiting
Chief Operating Officer
- 15727
4 USD
2 years ago
Jun 23, 2022
Sell 18.6 K USD
MCCHESNEY THOMAS
director:
- 3870
4.8 USD
2 years ago
Jun 17, 2022
Sell 7.63 K USD
MCCHESNEY THOMAS
Director
- 1530
4.99 USD
2 years ago
Jun 17, 2022
Sell 3.49 K USD
MCCHESNEY THOMAS
director:
- 750
4.65 USD
2 years ago
Jun 15, 2022
Sell 499 USD
MCCHESNEY THOMAS
director:
- 100
4.99 USD
2 years ago
Jun 16, 2022
Sell 14.6 K USD
MCCHESNEY THOMAS
Director
- 3000
4.87 USD
2 years ago
Jun 08, 2022
Sell 17.5 K USD
MCCHESNEY THOMAS
Director
- 3500
5 USD
2 years ago
Jun 09, 2022
Sell 7.23 K USD
MCCHESNEY THOMAS
Director
- 1500
4.82 USD
2 years ago
Jun 08, 2022
Sell 7.73 K USD
MCCHESNEY THOMAS
director:
- 1600
4.83 USD
2 years ago
Jun 13, 2022
Sell 18.7 K USD
MCCHESNEY THOMAS
Director
- 3949
4.74 USD
4 years ago
Sep 10, 2020
Sell 16.5 K USD
MCCHESNEY THOMAS
Director
- 3000
5.5 USD
4 years ago
Sep 11, 2020
Sell 13 K USD
MCCHESNEY THOMAS
Director
- 2334
5.57 USD
4 years ago
Sep 14, 2020
Sell 5.7 K USD
MCCHESNEY THOMAS
Director
- 1000
5.7 USD
4 years ago
Sep 17, 2020
Sell 5 K USD
MCCHESNEY THOMAS
Director
- 1000
5 USD
4 years ago
Sep 21, 2020
Sell 5.22 K USD
MCCHESNEY THOMAS
Director
- 1000
5.22 USD
4 years ago
Sep 22, 2020
Sell 5.2 K USD
MCCHESNEY THOMAS
Director
- 1000
5.2 USD
4 years ago
Sep 24, 2020
Sell 25.1 K USD
MCCHESNEY THOMAS
Director
- 4467
5.62 USD
4 years ago
Dec 22, 2020
Sell 34.8 K USD
MCCHESNEY THOMAS
Director
- 5000
6.95 USD
4 years ago
Dec 23, 2020
Sell 710 USD
MCCHESNEY THOMAS
Director
- 100
7.1 USD
4 years ago
Dec 28, 2020
Sell 19.3 K USD
MCCHESNEY THOMAS
Director
- 2727
7.06 USD
4 years ago
Dec 29, 2020
Sell 7 K USD
MCCHESNEY THOMAS
Director
- 1000
7 USD
4 years ago
Dec 31, 2020
Sell 13.7 K USD
MCCHESNEY THOMAS
Director
- 2000
6.85 USD
7. News
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 weeks ago
Meridianbet Reports Over $9 Million in January 2025 Revenue, Achieving 24% YoY Growth VALETTA, Malta, Feb. 11, 2025 (GLOBE NEWSWIRE) -- Meridianbet, part of the Golden Matrix Group, Inc. (NASDAQ: GMGI), a leading provider of innovative betting, gaming and technology solutions across 19 markets worldwide, today announced record-breaking revenue for January 2025, exceeding $9 million, marking the strongest month in the company's history and beating the January 2024 revenue by 24%. Important note: Meridianbet's reported financial results for January 2025 do not represent the consolidated financials of Golden Matrix Group, Inc. (GMGI). globenewswire.com - 2 weeks ago
Golden Matrix (GMGI) Ready for Super Bowl LIX with 900+ AI-Powered Lines & Prop Bets Las Vegas, Valetta--(Newsfile Corp. - February 9, 2025) - The Super Bowl LVIII is just hours away. Meridianbet, part of Golden Matrix Group (NASDAQ: GMGI), is setting new industry standards, rolling out a record-breaking 880+ unique betting options for the biggest sporting event in the U.S. Meridianbet, part of the GMGI, is also bringing innovation to Super Bowl LVIII with its AI Sports Betting Recommender, an advanced feature that personalizes betting experiences by analyzing player behavior, past wagers, and real-time trends to suggest the most relevant betting options. newsfilecorp.com - 3 weeks ago
Meridianbet Ready for Super Bowl LIX Record with with 900+ AI-Powered Lines & Prop Bets Over 880 unique betting options now available, surpassing last year's record-breaking offer Philadelphia Eagles hold a 1.5-point spread advantage over the Kansas City Chiefs, with Eagles as -120 moneyline favorites Exclusive betting options include Scorigami, first coach to call a challenge, longest pass completion, jersey number props, and much more Meridianbet's Empty Bet feature allows users to wager on custom bets, offering unparalleled flexibility Extensive NCAA March Madness coverage—with more than 500 betting options per game—providing unmatched variety LAS VEGAS and VALLETTA, Malta, Feb. 09, 2025 (GLOBE NEWSWIRE) -- The Super Bowl LVIII is just hours away and Meridianbet, part of Golden Matrix Group (NASDAQ: GMGI), is setting new industry standards, rolling out a record-breaking 880+ unique betting options for the biggest sporting event in the U.S. Meridianbet is also bringing innovation to Super Bowl LVIII with its AI Sports Betting Recommender, an advanced feature that personalizes betting experiences by analyzing player behavior, past wagers, and real-time trends to suggest the most relevant betting options. This AI-driven approach enhances user engagement, making it easier for bettors to discover tailored opportunities with maximum potential. globenewswire.com - 3 weeks ago
Golden Matrix (GMGI) Integrates with Second U.S. Sweepstakes Operator Las Vegas, Nevada--(Newsfile Corp. - February 7, 2025) - Expanse Studios, part of Golden Matrix Group Inc. (NASDAQ: GMGI), continues to expand its presence in the U.S. sweepstakes market, successfully integrating with its second major U.S. social casino operator. This new integration brings Expanse Studios' portfolio of premium slots, crash games, and table games to players across 40+ states, including key markets such as California, New York, and Florida. newsfilecorp.com - 3 weeks ago
Meridianbet Listed on Oracle's Global Tech Reference Page VALLETTA, Malta, Feb. 07, 2025 (GLOBE NEWSWIRE) -- Meridianbet, the sports betting and iGaming division of Golden Matrix Group (NASDAQ: GMGI) has been featured on Oracle's Global Reference Page—a dedicated platform showcasing the most advanced, high-impact projects implemented with Oracle technology, a global leader in enterprise tech powering the world's top businesses. This makes Meridianbet the first and only betting company from Southeast Europe to receive this recognition for its AI-driven approach to customer engagement, automation, and scalable marketing solutions. globenewswire.com - 3 weeks ago
Meridianbet (GMGI) Listed on Oracle's Global Tech Reference Page Las Vegas, Nevada--(Newsfile Corp. - February 7, 2025) - Meridianbet, the sports betting and iGaming division of Golden Matrix Group (NASDAQ: GMGI) has been featured on Oracle's Global Customer Reference Page--a dedicated platform showcasing the most advanced, high-impact projects implemented with Oracle technology, a global leader in enterprise tech powering the world's top businesses. To view the full announcement, including downloadable images, bios, and more, click here. newsfilecorp.com - 3 weeks ago
GMGI's Expanse Doubles U.S. Sweepstakes Game Lineup Las Vegas, Nevada--(Newsfile Corp. - January 17, 2025) - Expanse Studios, the in-house development division of Golden Matrix Group Inc. (NASDAQ: GMGI), continues to strengthen its position at the US. In just a few weeks since entering the U.S. sweepstakes casino market in late 2024, Expanse Studios has doubled the number of games it supplies, underscoring its rapid growth and ability to deliver high-quality gaming solutions. newsfilecorp.com - 1 month ago
Golden Matrix Group (GMGI): Previews its 2025 Gaming Business Opportunity; Positioned for Growth in High-Potential Markets Due to Proprietary Tech Leadership Las Vegas, Nevada--(Newsfile Corp. - December 31, 2024) - Golden Matrix Group (NASDAQ: GMGI), today announced a preview of its 2025 business growth opportunities in the gaming and technology sectors. This follows its year-to-date revenue growth of 55% to $105.3M, robust gross margins consistently above 55%, and a Price-to-Sales (P/S) ratio of 1.88. newsfilecorp.com - 2 months ago
Golden Matrix Group Resumes Stock Repurchase Program LAS VEGAS, Dec. 20, 2024 (GLOBE NEWSWIRE) -- Golden Matrix Group Inc. (NASDAQ: GMGI) ("Golden Matrix" or the "Company"), a developer and licensor of online gaming platforms, systems, and gaming content, today announced that it has resumed its existing stock repurchase program. globenewswire.com - 2 months ago
Golden Matrix Group to Participate in the 2025 ICR Conference LAS VEGAS, Dec. 19, 2024 (GLOBE NEWSWIRE) -- Golden Matrix Group Inc. (NASDAQ: GMGI) ("Golden Matrix" or the "Company"), a developer and licensor of online gaming platforms, systems, and gaming content, today announced that management will participate in the 2025 ICR Conference on January 13-15, 2025 at the Grande Lakes Resort in Orlando, FL. globenewswire.com - 2 months ago
Golden Matrix Group Inc. Files for Ontario Gaming License LAS VEGAS, Dec. 18, 2024 (GLOBE NEWSWIRE) -- Golden Matrix Group Inc. (NASDAQ: GMGI) (“Golden Matrix” or the “Company”), a global developer, licensor, and operator of online gaming platforms, today announced Expanse Studios, a rising leader in the iGaming sector and part of the Golden Matrix Group, is thrilled to announce the commencement of the filing process for its B2B Gaming License registration in Ontario, Canada. This pivotal step marks a significant advancement in the Company's global expansion strategy as the company prepares to enter one of North America's most dynamic and regulated iGaming markets. globenewswire.com - 2 months ago
8. Profile Summary

Golden Matrix Group, Inc. GMGI

image
COUNTRY US
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 263 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. Anthony Brian Goodman Chief Executive Officer, President, Secretary, Treasurer & Director Mr. Henry Zhang Chief Technology Officer Mr. Zoran Milosevic Chief Executive Officer of Meridianbet Group Mr. Brett Goodman Senior Vice President