OverActive Media Corp.

OverActive Media Corp.

OAM.V
OverActive Media Corp.CA flagToronto Stock Exchange Ventures
0.17
CAD
+0.00
- -
21.45MMarket Cap
OverActive Media Corp.
OAM.V
(Toronto Stock Exchange Ventures)

Recent

price

0.17

P/E

ratio

- -

div

yld

- -

ROIC.AI

2020
2021
2022
2023
2024
2025
TTM
FRC
0.1
0.2
0.18
0.2
0.23
0.23
0.22
Revenue per Share
-0.08
-0.28
-0.46
-0.16
-0.01
-0.09
-0.08
Basic EPS, GAAP
-0.09
-0.19
-0.16
-0.07
-0.07
-0.02
-0.02
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
0.73
1.13
0.53
0.37
0.38
0.26
0.23
Book Value per Share
-0.46
-0.19
-0.18
-0.14
0.03
-0.04
-0.06
Tangible Book Value per Share
80
70
80
80
118
126
133
Basic Weighted Avg Shares
8
14
14
16
27
28
29
Sales/Revenue/Turnover
-185.52
-102.08
-354.56
-56.13
-33.21
-34.93
-29.49
Operating Margin (%)
2
2
2
2
3
4
4
Depreciation Expense
-6
-19
-37
-13
-1
-11
-10
Net Income, GAAP
304.34
- -
- -
- -
- -
- -
- -
Effective Tax Rate (%)
-74.75
-136.64
-260.73
-79.72
-2.33
-40.17
-35.58
Profit Margin (%)
-2
20
14
9
7
-1
-4
Working Capital
2
1
1
- -
2
2
1
LT Debt
61
82
47
35
52
44
41
Total Equity
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
- -
-28.2
-60.9
-34.86
-1.7
-29.49
-28.73
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
1
3
3
LT Borrowings
- -
- -
- -
LT Finance Leases
2
1
1
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
127
130
130
Market Capitalization
41
36
29

Working Capital

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
12
12
11
Cash, Cash Equivalents & STI
2
4
5
Accounts Receivable, Net
8
7
5
Inventories
- -
- -
- -
Total Current Liabilities
12
14
15
Payables & Accruals
7
9
7
ST Debt
1
3
3
Deferred Revenue
3
1
4

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
-0.72%
-15.6%
Free Cash Flow
- -
4.45%
-72.06%
Net Income, GAAP
- -
371.54%
1,718.6%
Sales/Revenue/Turnover
- -
31.51%
5.45%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
4
7
7
10
27
2025
5
8
8
7
28
2026
5
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-0.05
0.05
-0.01
- -
-0.01
2025
-0.03
-0.02
-0.03
- -
-0.09
2026
-0.02
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Business
OverActive Media Corp is a global esports and entertainment company headquartered in Toronto, Ontario, with operational offices in Madrid, Spain, and Berlin, Germany. Founded in 2016, the company specializes in owning and operating franchised esports teams and delivering immersive digital media and live event experiences. Its core products and services include esports team operations across multiple high-profile leagues such as the Overwatch League (Toronto Defiant), Call of Duty League (Toronto Ultra), League of Legends EMEA Championship (Movistar KOI), and VALORANT Games Changers, alongside audience engagement through content creation, live event production, sponsorship activations, and merchandise sales. The company also provides agency and event services that complement its team operations and fan engagement efforts. In recent strategic developments, OverActive Media announced a significant shift following the termination of its VALORANT Champions Tour EMEA agreement, refocusing resources on franchised or licensed core esports titles to optimize revenue streams from franchise participation, digital item sales, live events, and co-streamed content. The company reported a 14% year-over-year revenue increase for Q3 2025, driven by growth in events and agency services, and a 24% revenue increase year-to-date, while successfully reducing operating expenses. Additionally, OverActive Media launched ActiveVoices, an AI-powered SaaS platform for global content localization aimed at enhancing content distribution for creators. To support growth initiatives, the company secured $2 million in debt financing from board-controlled entities to strengthen liquidity. OverActive Media operates primarily in North America and Europe, targeting esports fans, gamers, brands, and content creators through its integrated model that combines team ownership, event execution, and digital media solutions. The company’s portfolio of franchised teams and multi-regional presence allow it to capitalize on diverse markets, create scalable revenue opportunities, and foster strategic partnerships with major European brands such as Telefónica, Kappa, and Santander. OverActive Media continues to pursue growth by enhancing fan engagement, expanding its esports portfolio, and innovating in related content technology platforms.