Valuation: OverActive Media Corp.

Market Cap 65.11L 46.39L 41.62L 38.48L 34.85L 44Cr 65.9L 4.6Cr 1.83Cr 23Cr 1.74Cr 1.7Cr 73Cr P/E 2024
-25x
P/E 2025 -3.04x
Enterprise Value 68.86L 49.07L 44.02L 40.7L 36.86L 47Cr 69.7L 4.87Cr 1.94Cr 24Cr 1.84Cr 1.8Cr 78Cr EV / Sales 2024
1.06x
EV / Sales 2025 1.27x
Free-Float
63.02%
Yield 2024 *
-
Yield 2025 -
1 day+11.11%
1 week+11.11%
Current month-41.18%
1 month-41.18%
3 months-67.74%
6 months-74.36%
Current year-81.82%
1 week 0.04
Extreme 0.045
0.05
1 month 0.04
Extreme 0.04
0.09
Current year 0.04
Extreme 0.04
0.3
1 year 0.04
Extreme 0.04
0.35
3 years 0.04
Extreme 0.04
0.65
5 years 0.04
Extreme 0.04
1.5
10 years 0.04
Extreme 0.04
2.35
Manager TitleAgeSince
Chief Executive Officer 59 23/02/2023
Director of Finance/CFO - 01/11/2025
Chief Tech/Sci/R&D Officer - -
Director TitleAgeSince
Chairman 64 01/01/2021
Director/Board Member 40 01/01/2021
Director/Board Member 38 01/01/2021
Date Insider Type Main position Quantity % Market Cap. Importance
01/09/26 Buy

Chief Executive Officer

5,000 0.0038%
01/09/26 Buy

Chief Executive Officer

15,000 0.0115%
01/09/26 Buy

Chief Executive Officer

10,000 0.0077%
Change 5-day change 1-year change 3-year change Capi.($)
+11.11%+11.11%-80.77%-66.67% 46.39L
-1.47%-6.59%-27.77%+34.68% 11TCr
+1.28%-0.23%+47.36% - 3.86TCr
+0.06%-3.35%-8.41%-32.94% 3.28TCr
-0.92%-3.54%+22.29%+196.01% 3.31TCr
-2.58%-1.88%-46.70%+9.20% 2.43TCr
+2.35%-0.45%-4.41%+41.17% 2.26TCr
-2.13%+5.84%+68.38%+276.44% 964.01Cr
+0.79%+0.57%+10.79%+230.19% 919.69Cr
+0.32%+3.36%-0.39%-26.42% 541.48Cr
Average +1.28%+0.61%-1.96%+73.52% 2.87TCr
Weighted average by Cap. +0.85%-3.14%-4.44%+60.63%

Financials

2024 2025
Net sales 2.7Cr 1.92Cr 1.73Cr 1.6Cr 1.45Cr 183.27Cr 2.73Cr 19Cr 7.6Cr 96Cr 7.22Cr 7.07Cr 304.45Cr 2.85Cr 2.03Cr 1.82Cr 1.68Cr 1.52Cr 193.25Cr 2.88Cr 20Cr 8.02Cr 101.13Cr 7.61Cr 7.45Cr 321.04Cr
Net income -6L -4L -4L -4L -3L -4.27Cr -6L -44.45L -17.7L -2.23Cr -16.82L -16.46L -7.09Cr -1.14Cr -81.5L -73.12L -67.61L -61.23L -78Cr -1.16Cr -8.08Cr -3.22Cr -41Cr -3.06Cr -2.99Cr -128.95Cr
Net Debt -27.91L -19.89L -17.84L -16.5L -14.94L -19Cr -28.25L -1.97Cr -78.55L -9.91Cr -74.62L -73.05L -31Cr 4L 3L 2L 2L 2L 2.54Cr 4L 26.5L 10.55L 1.33Cr 10.03L 10L 4.23Cr
Projected Income Statement - Annual - OverActive Media Corp.
Logo OverActive Media Corp.
OverActive Media Corp. is a Canada-based esports and entertainment company. The Company’s business activities consist of owning and operating an integrated portfolio of esports teams, as well as audience engagement. Its segments include Team Operations and Business Operations. Its Team Operations segment includes league share payouts in its various e-sports pro leagues, sticker sales, and tournament prize winnings. Its Business Operations segment includes commercial activities such as sponsorship and partnership programs, merchandising, original content, and fan experiences. It operates in three geographic areas Canada, the United States of America and Europe. It owns team franchises in professional esports leagues, including the Call of Duty League, operating as the Toronto Ultra, the League of Legends EMEA Championship (LEC), operating as Movistar KOI, the VALORANT Champions League (VCT) EMEA, operating as Movistar KOI in other professional esports leagues and competitions.
Employees
-
Date Price Change Volume
28/26/28 CA$0.0500 +11.11% 10,000
27/26/27 CA$0.0450 0.00% 8,000
26/26/26 CA$0.0450 0.00% 10,000
23/26/23 CA$0.0450 +12.50% 38,000
22/26/22 CA$0.0400 -11.11% 55,000

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - OverActive Media Corp.