image
Lottery.com Inc. LTRYW
Consumer Cyclical - Gambling, Resorts & Casinos - NASDAQ - US
Watchlist
$ 0.0116
-4.13 %
$ 3.54 M
Market Cap
-0.18
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one LTRYW stock under the worst case scenario is HIDDEN Compared to the current market price of 0.0116 USD, Lottery.com Inc. is HIDDEN

LTRYW Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one LTRYW stock under the base case scenario is HIDDEN Compared to the current market price of 0.0116 USD, Lottery.com Inc. is HIDDEN

LTRYW Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one LTRYW stock under the best case scenario is HIDDEN Compared to the current market price of 0.0116 USD, Lottery.com Inc. is HIDDEN

LTRYW Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart LTRYW

image
1M -16%
6M -5%
1Y -29.0%
3Y -6797%
5Y -848%
All
FINANCIALS
6.99 M REVENUE
3.07%
Growth Rates
1Year 3.07%
3Years -2.16%
5Years 0.00%
7Years 0.00%
10Years 0.00%
-25.2 M OPERATING INCOME
54.89%
Growth Rates
1Year 54.89%
3Years -89.29%
5Years -104.75%
7Years 0.00%
10Years 0.00%
-25.5 M NET INCOME
57.44%
Growth Rates
1Year 57.44%
3Years -63.78%
5Years -121.77%
7Years -286.81%
10Years 0.00%
-2.11 M OPERATING CASH FLOW
93.26%
Growth Rates
1Year 93.26%
3Years -13.16%
5Years -28.43%
7Years -27.14%
10Years 0.00%
0 INVESTING CASH FLOW
100.00%
Growth Rates
1Year 100.00%
3Years 25.99%
5Years 14.87%
7Years 0.00%
10Years 0.00%
2.32 M FINANCING CASH FLOW
14910.51%
Growth Rates
1Year 14910.51%
3Years -26.91%
5Years -59.27%
7Years 26.45%
10Years 0.00%
201 K REVENUE
-21.92%
Growth Rates
1Year 3.07%
3Years -2.16%
5Years 0.00%
7Years 0.00%
10Years 0.00%
-3.63 M OPERATING INCOME
38.37%
Growth Rates
1Year 54.89%
3Years -89.29%
5Years -104.75%
7Years 0.00%
10Years 0.00%
-8.09 M NET INCOME
-35.55%
Growth Rates
1Year 57.44%
3Years -63.78%
5Years -121.77%
7Years -286.81%
10Years 0.00%
2.4 M OPERATING CASH FLOW
751.75%
Growth Rates
1Year 93.26%
3Years -13.16%
5Years -28.43%
7Years -27.14%
10Years 0.00%
-885 K INVESTING CASH FLOW
0.00%
Growth Rates
1Year 100.00%
3Years 25.99%
5Years 14.87%
7Years 0.00%
10Years 0.00%
-997 K FINANCING CASH FLOW
-376.08%
Growth Rates
1Year 14910.51%
3Years -26.91%
5Years -59.27%
7Years 26.45%
10Years 0.00%
Balance Sheet Lottery.com Inc.
image
Current Assets 20.3 M
Cash & Short-Term Investments 360 K
Receivables 24.2 K
Other Current Assets 19.9 M
Non-Current Assets 44.1 M
Long-Term Investments 250 K
PP&E 21.3 K
Other Non-Current Assets 43.8 M
Current Liabilities 27.9 M
Accounts Payable 7.99 M
Short-Term Debt 5.9 M
Other Current Liabilities 14 M
Non-Current Liabilities 0
Long-Term Debt 0
Other Non-Current Liabilities 0
EFFICIENCY
Earnings Waterfall Lottery.com Inc.
image
Revenue 6.99 M
Cost Of Revenue 5.67 M
Gross Profit 1.32 M
Operating Expenses 26.5 M
Operating Income -25.2 M
Other Expenses 370 K
Net Income -25.5 M
RATIOS
18.90% GROSS MARGIN
18.90%
Averages
1Year 18.90%
3Years 42.45%
5Years 48.59%
7Years 34.71%
10Years 0.00%
-360.17% OPERATING MARGIN
-360.17%
Averages
1Year -360.17%
3Years -390.85%
5Years -352.41%
7Years -251.72%
10Years 0.00%
-365.47% NET MARGIN
-365.47%
Averages
1Year -365.47%
3Years -423.26%
5Years -384.37%
7Years -274.55%
10Years 0.00%
-74.03% ROE
-74.03%
Averages
1Year -74.03%
3Years -60.86%
5Years -54.14%
7Years -38.82%
10Years 0.00%
-39.67% ROA
-39.67%
Averages
1Year -39.67%
3Years -40.69%
5Years -31.89%
7Years -22.69%
10Years 0.00%
-59.52% ROIC
-59.52%
Averages
1Year -59.52%
3Years -46.76%
5Years -35.58%
7Years -25.48%
10Years 0.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Lottery.com Inc.
image
Net Income -25.5 M
Depreciation & Amortization 5.69 M
Capital Expenditures 2
Stock-Based Compensation 2.09 M
Change in Working Capital 8.69 M
Others 15.1 M
Free Cash Flow -2.11 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Lottery.com Inc.
image
LTRYW has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Lottery.com Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
1 year ago
May 22, 2023
Sell 850 K USD
Woodford Eurasia Assets Ltd.
10 percent owner
- 2500000
 0.34 USD
1 year ago
May 23, 2023
Sell 850 K USD
ALD Holdings Group, LLC
10 percent owner
- 2500000
 0.34 USD
1 year ago
May 09, 2023
Sell 1.04 M USD
Woodford Eurasia Assets Ltd.
10 percent owner
- 2300000
 0.45 USD
1 year ago
May 09, 2023
Sell 1.04 M USD
ALD Holdings Group, LLC
10 percent owner
- 2300000
 0.45 USD
3 years ago
May 03, 2021
Sell 335 USD
Ponomarev Ilya
Director
- 50000
 0.0067 USD
4 years ago
Nov 27, 2020
Sell 1.44 M USD
GLAZER CAPITAL, LLC
10 percent owner
- 125855
 11.48 USD
4 years ago
Nov 30, 2020
Sell 2.86 M USD
GLAZER CAPITAL, LLC
10 percent owner
- 228510
 12.5 USD
4 years ago
Dec 01, 2020
Sell 4.87 M USD
GLAZER CAPITAL, LLC
10 percent owner
- 369410
 13.19 USD
4 years ago
Nov 19, 2020
Sell 434 K USD
GLAZER CAPITAL, LLC
10 percent owner
- 39100
 11.1 USD
4 years ago
Nov 19, 2020
Sell 4.45 M USD
GLAZER CAPITAL, LLC
10 percent owner
- 401100
 11.1 USD
4 years ago
Oct 26, 2020
Sell 2.21 K USD
Ponomarev Ilya
Chief Executive Officer
- 330000
 0.0067 USD
4 years ago
Aug 24, 2020
Sell 10.8 USD
GLAZER CAPITAL, LLC
10 percent owner
- 1
 10.83 USD
4 years ago
Jul 10, 2020
Sell 144 K USD
Hudson Bay Capital Management LP
10 percent owner
- 13143
 10.92 USD
4 years ago
Jul 13, 2020
Sell 3.77 M USD
Hudson Bay Capital Management LP
10 percent owner
- 346857
 10.88 USD
4 years ago
Jul 10, 2020
Sell 144 K USD
Hudson Bay Capital Management LP
10 percent owner
- 13143
 10.92 USD
4 years ago
Jul 13, 2020
Sell 3.77 M USD
Hudson Bay Capital Management LP
10 percent owner
- 346857
 10.88 USD
4 years ago
Feb 04, 2020
Bought 1.61 K USD
Butkevych Gennadii
Director
+ 240000
 0.0067 USD
4 years ago
Feb 04, 2020
Sell 1.61 K USD
Ponomarev Ilya
Chief Executive Officer
- 240000
 0.0067 USD
6 years ago
Jun 01, 2018
Bought 5 M USD
Butkevych Gennadii
Director
+ 500000
 10 USD
6 years ago
Jun 01, 2018
Bought 5.75 M USD
Butkevych Gennadii
Director
+ 500000
 11.5 USD
7. News
8. Profile Summary

Lottery.com Inc. LTRYW

image
COUNTRY US
INDUSTRY Gambling, Resorts & Casinos
MARKET CAP $ 3.54 M
Dividend Yield 0.00%
Description Lottery.com, Inc. engages in the provision of domestic and international lottery products and services. As an independent third-party lottery game service, it develops and operates a platform which enables the remote purchase of legally sanctioned lottery games. The company was founded by Lawrence Anthony DiMatteo III and Matthew Allen Clemenson on March 17,2016 and is headquartered in Spicewood, TX.
Contact 78669 http://www.lottery.com
IPO Date Nov. 1, 2021
Employees 10
Officers Mr. Mark John Gustavson Chief Executive Officer and Principal Executive, Financial & Accounting Officer Mr. Matthew Schlarb C.F.A. Vice President of Investor Relations