Champion Gaming Group Inc.

WGRFF

WGRFFChampion Gaming Group Inc. US flag

Other OTC

0.00

USD

- -

229,863.00Market Cap

Income Statement (CAD)

Income Statement API ChatGPT

	2020 Y	2021 Y	2022 Y
As of date	12/31/2020	12/31/2021	12/31/2022

Sales/Revenue/Turnover	2	2	1
+ Sales & Services Revenue	2	2	1
- Cost of Revenue	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -
Gross Profit	2	2	1
+ Other Operating Income	- -	- -	- -
- Operating Expenses	8	7	7
+ Selling, General & Admin	7	7	6
+ Research & Development	- -	- -	- -
+ Other Operating Expense	- -	1	1
Operating Income (Loss)	-6	-5	-5
- Non-Operating (Income) Loss	- -	4	1
+ Interest Expense, Net	- -	- -	- -
+ Interest Expense	- -	- -	- -
- Interest Income	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	3	- -
Pretax Income	-6	-9	-6
- Income Tax Expense (Benefit)	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -
Income (Loss) from Cont Ops	-6	-9	-6
- Net Extraordinary Losses (Gains)	- -	- -	- -
+ Discontinued Operations	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -
Income (Loss) Incl. MI	-6	-9	-6
- Minority Interest	- -	- -	- -
Net Income, GAAP	-6	-9	-6
- Preferred Dividends	- -	- -	- -
- Other Adjustments	- -	- -	- -
Net Income Avail to Common, GAAP	-6	-9	-6
EBIT	-6	-5	-5
EBITDA	-6	-5	-5
EBITDA Margin (%)	-302.92	-263.38	-396.23
EBITA	-6	-5	-5
Gross Margin (%)	92.73	90.42	80.03
Operating Margin (%)	-304.86	-269.35	-410.92
Profit Margin (%)	-304.86	-455.32	-461.43
Sales per Employee	- -	- -	- -
Dividend per Share	- -	- -	- -
Depreciation Expense	- -	- -	- -
Basic Weighted Avg Shares	66	35	67
Basic EPS, GAAP	-0.09	-0.26	-0.09
Basic EPS from Cont Ops	-0.09	-0.26	-0.09
Diluted Weighted Avg Shares	66	35	67
Diluted EPS, GAAP	-0.09	-0.26	-0.09
Diluted EPS from Cont Ops	-0.09	-0.26	-0.09

Balance Sheet (CAD)

Balance Sheet API ChatGPT

	2020 Y	2021 Y	2022 Y
As of date	12/31/2020	12/31/2021	12/31/2022

Total Current Assets	- -	1	- -
+ Cash, Cash Equivalents & STI	- -	1	- -
+ Cash & Cash Equivalents	- -	1	- -
+ ST Investments	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	- -
+ Accounts Receivable, Net	- -	- -	- -
+ Notes Receivable, Net	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -
+ Inventories	- -	- -	- -
+ Raw Materials	- -	- -	- -
+ Work In Process	- -	- -	- -
+ Finished Goods	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -
+ Other Inventory	- -	- -	- -
+ Other ST Assets	- -	- -	- -
+ Misc ST Assets	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -
Total Noncurrent Assets	- -	1	- -
+ Property, Plant & Equip, Net	- -	1	- -
+ Property, Plant & Equip	- -	1	- -
- Accumulated Depreciation	- -	- -	- -
+ LT Investments & Receivables	- -	- -	- -
+ LT Investments	- -	- -	- -
+ LT Receivables	- -	- -	- -
+ Other LT Assets	- -	- -	- -
+ Total Intangible Assets	- -	- -	- -
+ Goodwill	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -
+ Misc LT Assets	- -	- -	- -
Total Assets	- -	2	- -
+ Payables & Accruals	- -	1	3
+ Accounts Payable	- -	1	2
+ Accrued Taxes	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -
+ Other Payables & Accruals	- -	1	1
+ ST Debt	- -	- -	1
+ ST Borrowings	- -	- -	1
+ ST Finance Leases	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -
+ Deferred Revenue	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -
Total Current Liabilities	1	2	4
+ LT Debt	- -	1	1
+ LT Borrowings	- -	- -	1
+ LT Finance Leases	- -	1	- -
+ Other LT Liabilities	- -	- -	- -
+ Accrued Liabilities	- -	- -	- -
+ Pension Liabilities	- -	- -	- -
+ Deferred Revenue	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -
Total Noncurrent Liabilities	- -	1	1
Total Liabilities	1	3	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -
+ Share Capital & APIC	7	16	16
+ Common Stock	7	16	16
+ Additional Paid in Capital	- -	- -	- -
- Treasury Stock	- -	- -	- -
+ Retained Earnings	-7	-16	-22
+ Other Equity	- -	- -	- -
Equity Before Minority Interest	-1	- -	-5
+ Minority/Non Controlling Interest	- -	- -	- -
Total Equity	-1	- -	-5
Total Liabilities & Equity	- -	2	- -
Shares Outstanding	66	66	72
Number of Employees	- -	- -	- -
Capital Leases - Total	- -	1	1
Net Debt	- -	-1	1
Net Debt to Equity	17.52	232.5	-25.91
Tangible Common Equity Ratio	-283.58	-19.09	-1,753.94
Current Ratio	0.14	0.66	0.02
Cash Conversion Cycle	- -	-809.99	-1,651.37

Cash Flow Statement (CAD)

Cash Flow Statement API ChatGPT

	2020 Y	2021 Y	2022 Y
As of date	12/31/2020	12/31/2021	12/31/2022

+ Net Income	-6	-9	-6
+ Depreciation & Amortization	- -	- -	- -
+ Non-Cash Items	- -	4	2
+ Stock-Based Compensation	- -	- -	2
+ Deferred Income Taxes	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -
+ Other Non-Cash Adj	- -	4	- -
+ Chg in Non-Cash Work Cap	- -	- -	1
+ (Inc) Dec in Accts Receiv	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	1
+ Inc (Dec) in Other	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Operating Activities	-5	-5	-2
+ Change in Fixed & Intang	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -
+ Acq of Fixed Prod Assets	- -	- -	- -
+ Acq of Intangible Assets	- -	- -	- -
+ Cash (Repurchase) of Equity	5	5	- -
+ Increase in Capital Stock	5	5	- -
+ Decrease in Capital Stock	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -
+ Cash for JVs	- -	- -	- -
+ Other Investing Activities	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Investing Activities	- -	- -	- -
+ Dividends Paid	- -	- -	- -
+ Net Cash From Debt	- -	1	1
+ Cash From Debt	- -	2	1
+ Repayments of Debt	- -	- -	- -
+ Other Financing Activities	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Financing Activities	4	6	1
Effect of Foreign Exchange Rates	- -	- -	- -
Net Changes in Cash	-1	1	-1
EBITDA	-6	-5	-5
EBITDA Margin (%)	-302.92	-263.38	-396.23
Free Cash Flow	-6	-5	-2
Net Cash Paid for Acquisitions	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -
Free Cash Flow to Equity	- -	-4	-1
Free Cash Flow per Basic Share	-0.08	-0.15	-0.03
Price/Free Cash Flow	- -	- -	-2.6
Cash Flow to Net Income	0.93	0.57	0.33
Capital Expenditures	- -	- -	- -