Lottery.com Inc.

LTRY

LTRYLottery.com Inc. US flag

NASDAQ Global Market

1.37

USD

+0.08

- -

36.58MMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-12.56	-68.15	-65.66	-35.84	-48.93
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	55.17	60.42	50.28	36.41	19.27	69.89
EBITDA Margin (%)	-460.31	-29.18	-155.91	-741.58	-181.79	-1,233.04
Operating Margin (%)	-539.75	-49.75	-182.07	-824.21	-251.48	-1,704.12
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-574.12	-77.91	-332.57	-890.39	-366.24	-2,691.23
Profit Margin (%)	-574.16	-77.92	-322.43	-890.73	-367.1	-2,693.69
Net Income to Common Margin (%)	-574.16	-77.92	-322.43	-890.73	-367.1	-2,693.69
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	16	21	4	4	6	6
ST Debt	12	21	4	4	6	6
LT Debt	4	- -	- -	- -	- -	- -
Total Debt/EBITDA	-1.87	-9.69	-0.15	-0.07	-0.47	-0.46
Net Debt/EBITDA	-1.86	-7.94	1.13	-0.07	-0.44	-0.46
Total Debt/EBIT	-1.6	-5.69	-0.13	-0.07	-0.34	-0.34
Net Debt/EBIT	-1.58	-4.66	0.97	-0.07	-0.32	-0.33
EBITDA to Interest Expense	-14.02	-1.78	-1.29	-65.73	-31.21	-25.84
EBITDA-CapEx/Interest Expense	-15.64	-1.8	-1.32	-67.37	-31.21	-28.89
EBIT to Interest Expense	-16.44	-3.04	-1.51	-73.05	-43.18	-35.71
Interest Expense	1	1	20	1	- -	1
Common Equity/Total Assets	-213.65	-187.49	-141.71	-262.26	-365.06	-497.62
Long-Term Debt/Equity (%)	20.12	0.06	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-5.61	-0.01	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	9.8	0.02	- -	- -	- -	- -
Total Debt/Equity (%)	79.92	126.84	4.01	6.08	16.47	27.11
Total Debt/Capital (%)	-22.3	-28.51	-2.66	-1.86	-2.66	-2.39
Total Debt/Total Assets (%)	38.95	41.59	3.61	4.73	9.36	11.54
Net Debt to Equity	79.15	103.84	-30.71	5.91	15.49	26.8
Net Debt/Capital (%)	-22.03	-22.19	16.57	-1.81	-2.49	-2.37
EBITDA	-9	-2	-26	-50	-13	-13
EBITDA-CapEx	-10	-2	-26	-52	-13	-15
Operating Income (Loss)	-10	-4	-30	-56	-18	-18

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	0.01	0.11	3.1	0.01	0.01	- -
Current Ratio	1.34	0.99	5.3	1.16	0.73	0.52
Quick Ratio	0.01	0.11	3.11	0.02	0.01	0.02
CFO/Avg Current Liab	- -	0.18	-1.04	-2.23	-0.09	-0.05
Common Equity/Total Assets	-213.65	-187.49	-141.71	-262.26	-365.06	-497.62
Long-Term Debt/Equity (%)	20.12	0.06	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-5.61	-0.01	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	9.8	0.02	- -	- -	- -	- -
Total Debt/Equity (%)	79.92	126.84	4.01	6.08	16.47	27.11
Total Debt/Capital (%)	-22.3	-28.51	-2.66	-1.86	-2.66	-2.39
Total Debt/Total Assets (%)	38.95	41.59	3.61	4.73	9.36	11.54
CFO/Total Liabilities	-20.21	13.78	-220.11	-178.21	-7.58	-5
CFO/CapEx	-4.33	214.33	-42.51	-25	- -	-0.98
Altman's Z-Score	-2.51	-1.49	5.25	-12.45	-10.82	-13.96

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	569.54	311.45	47.1	53.13	3.88
Days Sales Outstanding	- -	0.64	1.17	7.75	6.87	94.13
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	1.23	5.13	1	0.72	0.04
Accounts Payable Turnover Days	- -	296.14	71.2	364.69	504.26	9,265.71
Cash Conversion Cycle	- -	-295.5	-70.03	-356.94	-497.39	-9,171.58
Inventory to Cash Days	- -	0.64	1.17	7.75	6.87	94.13
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	126	143	166	9	7	4
- Cash & Cash Equivalents	- -	4	33	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	3	2	2	2
+ Total Debt	16	21	4	4	6	6
Enterprise Value	142	160	140	15	15	12
Total Capital	-73	-74	-142	-202	-227	-255
Total Debt/Capital (%)	-22.3	-28.51	-2.66	-1.86	-2.66	-2.39
Total Debt / EV	0.11	0.13	0.03	0.25	0.41	0.5
EV/Sales	75.44	21.5	8.5	2.21	2.12	11.53
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	27.1	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	27	- -	- -	- -	22.82
Diluted Market Cap	126	143	166	9	7	4
Diluted Enterprise Value	142	160	140	15	15	12
EV per Share	237.95	268.07	107.33	5.93	5.7	1.42
TTM Sales	2	7	16	7	7	1
TTM EBITDA	-9	-2	-26	-50	-13	-13
TTM Operating Income	-10	-4	-30	-56	-18	-18
TTM Cash Flow to Firm	-4	6	-4	-31	-2	-1
TTM Free Cash Flow to Firm	-3	6	-3	-29	-2	1

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	-37.89	30.33	-7.31	-0.3	-3.35	142.17
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	142	160	140	15	15	12
Low Price	199.2	206	92.2	3	1.22	0.22
EV/Sales	75.44	21.5	8.5	2.21	2.12	11.53
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-11.4	-22.39	-5.7	-1.4	-0.54	-0.41
Price/Earnings High	-11.71	-29.44	-8.6	-5.51	-1.68	-1.08
Price/Earnings Low	-11	-21.21	-2.27	-0.13	-0.12	-0.07
Price/Book Value	-1.41	-1.5	-1.12	-0.04	-0.03	-0.02
Price/Book Value Average	-1.38	-1.37	-2.04	-0.41	-0.06	-0.04
Price/Book Value High	-1.42	-1.8	-3.07	-1.6	-0.18	-0.12
Price/Book Value Low	-1.33	-1.3	-0.81	-0.04	-0.01	-0.01
Price/Tangible Book Value	37.72	335.46	3.62	0.47	0.92	3.2
Price/Tangible Book Value Average	36.89	305.08	6.6	4.47	1.81	9.01
Price/Tangible Book Value High	37.9	401.09	9.96	17.56	5.63	23.83
Price/Tangible Book Value Low	35.61	288.9	2.62	0.4	0.41	1.46
Price/Sales	66.9	19.19	10.09	1.31	1.01	3.92
Price/Sales Average	65.43	17.45	18.39	12.5	1.98	11.04
Price/Sales High	67.21	22.94	27.73	49.11	6.16	29.18
Price/Sales Low	63.15	16.52	7.3	1.12	0.45	1.78
Price/Cash Flow	-29.15	30.47	-7.14	-0.28	-3.35	-2.75
Price/Cash Flow Average	-28.51	27.71	-13.02	-2.71	-6.58	-7.74
Price/Cash Flow High	-29.28	36.43	-19.62	-10.64	-20.5	-20.46
Price/Cash Flow Low	-27.52	26.24	-5.17	-0.24	-1.51	-1.25
Price/Free Cash Flow Average	-37.07	27.58	-13.33	-2.82	-6.58	399.97
Price/Free Cash Flow High	-38.07	36.27	-20.1	-11.08	-20.5	1,057.48
Price/Free Cash Flow Low	-35.78	26.12	-5.29	-0.25	-1.51	64.68
EV/Sales Average	73.98	19.77	16.8	13.39	3.09	18.64
EV/Sales High	75.76	25.26	26.14	50	7.27	36.78
EV/Sales Low	71.7	18.84	5.71	2.01	1.56	9.39
EV/EBITDA Average	-16.07	-67.73	-10.78	-1.81	-1.7	-1.51
EV/EBITDA High	-16.46	-86.55	-16.76	-6.74	-4	-2.98
EV/EBITDA Low	-15.58	-64.56	-3.66	-0.27	-0.86	-0.76
EV/EBIT Average	-13.71	-39.73	-9.23	-1.62	-1.23	-1.09
EV/EBIT High	-14.04	-50.77	-14.35	-6.07	-2.89	-2.16
EV/EBIT Low	-13.28	-37.87	-3.14	-0.24	-0.62	-0.55
Last Price	211	239.2	127.4	3.53	2.71	0.48
High Price	212	286	350	132	16.6	3.6
Enterprise Value Average	140	147	276	91	22	20
Enterprise Value High	143	188	429	339	51	39
Enterprise Value Low	135	141	94	14	11	10

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-12.56	-68.15	-65.66	-35.84	-48.93
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	55.17	60.42	50.28	36.41	19.27	69.89
EBITDA Margin (%)	-460.31	-29.18	-155.91	-741.58	-181.79	-1,233.04
Operating Margin (%)	-539.75	-49.75	-182.07	-824.21	-251.48	-1,704.12
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-574.12	-77.91	-332.57	-890.39	-366.24	-2,691.23
Profit Margin (%)	-574.16	-77.92	-322.43	-890.73	-367.1	-2,693.69
Net Income to Common Margin (%)	-574.16	-77.92	-322.43	-890.73	-367.1	-2,693.69
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	16	21	4	4	6	6
ST Debt	12	21	4	4	6	6
LT Debt	4	- -	- -	- -	- -	- -
Total Debt/EBITDA	-1.87	-9.69	-0.15	-0.07	-0.47	-0.46
Net Debt/EBITDA	-1.86	-7.94	1.13	-0.07	-0.44	-0.46
Total Debt/EBIT	-1.6	-5.69	-0.13	-0.07	-0.34	-0.34
Net Debt/EBIT	-1.58	-4.66	0.97	-0.07	-0.32	-0.33
EBITDA to Interest Expense	-14.02	-1.78	-1.29	-65.73	-31.21	-25.84
EBITDA-CapEx/Interest Expense	-15.64	-1.8	-1.32	-67.37	-31.21	-28.89
EBIT to Interest Expense	-16.44	-3.04	-1.51	-73.05	-43.18	-35.71
Interest Expense	1	1	20	1	- -	1
Common Equity/Total Assets	-213.65	-187.49	-141.71	-262.26	-365.06	-497.62
Long-Term Debt/Equity (%)	20.12	0.06	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-5.61	-0.01	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	9.8	0.02	- -	- -	- -	- -
Total Debt/Equity (%)	79.92	126.84	4.01	6.08	16.47	27.11
Total Debt/Capital (%)	-22.3	-28.51	-2.66	-1.86	-2.66	-2.39
Total Debt/Total Assets (%)	38.95	41.59	3.61	4.73	9.36	11.54
Net Debt to Equity	79.15	103.84	-30.71	5.91	15.49	26.8
Net Debt/Capital (%)	-22.03	-22.19	16.57	-1.81	-2.49	-2.37
EBITDA	-9	-2	-26	-50	-13	-13
EBITDA-CapEx	-10	-2	-26	-52	-13	-15
Operating Income (Loss)	-10	-4	-30	-56	-18	-18

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	0.01	0.11	3.1	0.01	0.01	- -
Current Ratio	1.34	0.99	5.3	1.16	0.73	0.52
Quick Ratio	0.01	0.11	3.11	0.02	0.01	0.02
CFO/Avg Current Liab	- -	0.18	-1.04	-2.23	-0.09	-0.05
Common Equity/Total Assets	-213.65	-187.49	-141.71	-262.26	-365.06	-497.62
Long-Term Debt/Equity (%)	20.12	0.06	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-5.61	-0.01	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	9.8	0.02	- -	- -	- -	- -
Total Debt/Equity (%)	79.92	126.84	4.01	6.08	16.47	27.11
Total Debt/Capital (%)	-22.3	-28.51	-2.66	-1.86	-2.66	-2.39
Total Debt/Total Assets (%)	38.95	41.59	3.61	4.73	9.36	11.54
CFO/Total Liabilities	-20.21	13.78	-220.11	-178.21	-7.58	-5
CFO/CapEx	-4.33	214.33	-42.51	-25	- -	-0.98
Altman's Z-Score	-2.51	-1.49	5.25	-12.45	-10.82	-13.96

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	569.54	311.45	47.1	53.13	3.88
Days Sales Outstanding	- -	0.64	1.17	7.75	6.87	94.13
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	1.23	5.13	1	0.72	0.04
Accounts Payable Turnover Days	- -	296.14	71.2	364.69	504.26	9,265.71
Cash Conversion Cycle	- -	-295.5	-70.03	-356.94	-497.39	-9,171.58
Inventory to Cash Days	- -	0.64	1.17	7.75	6.87	94.13
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	126	143	166	9	7	4
- Cash & Cash Equivalents	- -	4	33	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	3	2	2	2
+ Total Debt	16	21	4	4	6	6
Enterprise Value	142	160	140	15	15	12
Total Capital	-73	-74	-142	-202	-227	-255
Total Debt/Capital (%)	-22.3	-28.51	-2.66	-1.86	-2.66	-2.39
Total Debt / EV	0.11	0.13	0.03	0.25	0.41	0.5
EV/Sales	75.44	21.5	8.5	2.21	2.12	11.53
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	27.1	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	27	- -	- -	- -	22.82
Diluted Market Cap	126	143	166	9	7	4
Diluted Enterprise Value	142	160	140	15	15	12
EV per Share	237.95	268.07	107.33	5.93	5.7	1.42
TTM Sales	2	7	16	7	7	1
TTM EBITDA	-9	-2	-26	-50	-13	-13
TTM Operating Income	-10	-4	-30	-56	-18	-18
TTM Cash Flow to Firm	-4	6	-4	-31	-2	-1
TTM Free Cash Flow to Firm	-3	6	-3	-29	-2	1

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	-37.89	30.33	-7.31	-0.3	-3.35	142.17
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	142	160	140	15	15	12
Low Price	199.2	206	92.2	3	1.22	0.22
EV/Sales	75.44	21.5	8.5	2.21	2.12	11.53
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-11.4	-22.39	-5.7	-1.4	-0.54	-0.41
Price/Earnings High	-11.71	-29.44	-8.6	-5.51	-1.68	-1.08
Price/Earnings Low	-11	-21.21	-2.27	-0.13	-0.12	-0.07
Price/Book Value	-1.41	-1.5	-1.12	-0.04	-0.03	-0.02
Price/Book Value Average	-1.38	-1.37	-2.04	-0.41	-0.06	-0.04
Price/Book Value High	-1.42	-1.8	-3.07	-1.6	-0.18	-0.12
Price/Book Value Low	-1.33	-1.3	-0.81	-0.04	-0.01	-0.01
Price/Tangible Book Value	37.72	335.46	3.62	0.47	0.92	3.2
Price/Tangible Book Value Average	36.89	305.08	6.6	4.47	1.81	9.01
Price/Tangible Book Value High	37.9	401.09	9.96	17.56	5.63	23.83
Price/Tangible Book Value Low	35.61	288.9	2.62	0.4	0.41	1.46
Price/Sales	66.9	19.19	10.09	1.31	1.01	3.92
Price/Sales Average	65.43	17.45	18.39	12.5	1.98	11.04
Price/Sales High	67.21	22.94	27.73	49.11	6.16	29.18
Price/Sales Low	63.15	16.52	7.3	1.12	0.45	1.78
Price/Cash Flow	-29.15	30.47	-7.14	-0.28	-3.35	-2.75
Price/Cash Flow Average	-28.51	27.71	-13.02	-2.71	-6.58	-7.74
Price/Cash Flow High	-29.28	36.43	-19.62	-10.64	-20.5	-20.46
Price/Cash Flow Low	-27.52	26.24	-5.17	-0.24	-1.51	-1.25
Price/Free Cash Flow Average	-37.07	27.58	-13.33	-2.82	-6.58	399.97
Price/Free Cash Flow High	-38.07	36.27	-20.1	-11.08	-20.5	1,057.48
Price/Free Cash Flow Low	-35.78	26.12	-5.29	-0.25	-1.51	64.68
EV/Sales Average	73.98	19.77	16.8	13.39	3.09	18.64
EV/Sales High	75.76	25.26	26.14	50	7.27	36.78
EV/Sales Low	71.7	18.84	5.71	2.01	1.56	9.39
EV/EBITDA Average	-16.07	-67.73	-10.78	-1.81	-1.7	-1.51
EV/EBITDA High	-16.46	-86.55	-16.76	-6.74	-4	-2.98
EV/EBITDA Low	-15.58	-64.56	-3.66	-0.27	-0.86	-0.76
EV/EBIT Average	-13.71	-39.73	-9.23	-1.62	-1.23	-1.09
EV/EBIT High	-14.04	-50.77	-14.35	-6.07	-2.89	-2.16
EV/EBIT Low	-13.28	-37.87	-3.14	-0.24	-0.62	-0.55
Last Price	211	239.2	127.4	3.53	2.71	0.48
High Price	212	286	350	132	16.6	3.6
Enterprise Value Average	140	147	276	91	22	20
Enterprise Value High	143	188	429	339	51	39
Enterprise Value Low	135	141	94	14	11	10

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Shares Outstanding	1	1	3	3	3	18
Diluted Weighted Avg Shares	1	1	1	3	3	9
Basic Weighted Avg Shares	1	1	1	3	3	9
Revenue per Share	3.15	12.47	12.62	2.69	2.69	0.12
EBITDA per Share	-14.52	-3.64	-19.68	-19.93	-4.9	-1.52
Operating Income per Share	-17.02	-6.2	-22.98	-22.15	-6.78	-2.1
Basic EPS, GAAP	-18.11	-9.71	-40.7	-23.94	-9.89	-3.32
Basic EPS from Cont Ops	-18.11	-9.71	-40.7	-23.94	-9.89	-3.32
Diluted EPS, GAAP	-18.11	-9.71	-40.7	-23.94	-9.89	-3.32
Diluted EPS from Cont Ops	-18.11	-9.71	-40.7	-23.94	-9.89	-3.32
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-7.24	7.85	-17.84	-12.41	-0.81	-0.18
Free Cash Flow per Basic Share	-8.91	7.81	-18.26	-12.91	-0.81	-0.36
Cash & Equivalents per Share	0.26	6.39	25.11	0.04	0.14	0.01
Book Value per Share	-149.27	-158.96	-113.96	-82.54	-90.27	-30.5
Tangible Book Value per Share	5.59	0.71	35.15	7.52	2.95	0.15

Lottery.com Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)