Valuation: OverActive Media Corp.

Market Cap 1.17Cr 82.29L 73.41L 68.39L 62.24L 79Cr 1.18Cr 8.26Cr 3.22Cr 40Cr 3.09Cr 3.02Cr 130.01Cr P/E 2024
-25x
P/E 2025 -3.04x
Enterprise Value 1.21Cr 84.92L 75.76L 70.58L 64.23L 82Cr 1.22Cr 8.53Cr 3.32Cr 42Cr 3.19Cr 3.12Cr 134.17Cr EV / Sales 2024
1.06x
EV / Sales 2025 1.27x
Free-Float
63.02%
Yield 2024 *
-
Yield 2025 -
1 day-5.56%
1 month-15.00%
3 months-48.48%
6 months-54.05%
Current year-69.09%
1 week 0.08
Extreme 0.08
0.09
1 month 0.08
Extreme 0.08
0.11
Current year 0.08
Extreme 0.08
0.3
1 year 0.08
Extreme 0.08
0.35
3 years 0.08
Extreme 0.08
0.65
5 years 0.08
Extreme 0.08
1.5
10 years 0.08
Extreme 0.08
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.($)
-5.56%0.00%-73.85%-48.48% 82.29L
-0.14%-2.06%-26.66%+30.34% 12TCr
+1.30%+4.69%+38.02% - 3.62TCr
+0.76%-0.66%+18.20%+163.31% 3.12TCr
+0.11%-1.70%-21.42%-42.04% 2.94TCr
-1.28%-0.56%-46.18%+13.35% 2.44TCr
+0.84%+0.90%+49.89%+184.19% 895.19Cr
+1.13%+1.93%+12.19%+215.72% 902.75Cr
+2.14%-0.06%-9.45%-33.76% 496.4Cr
-2.73%-18.56%+72.43%+178.79% 397.92Cr
Average -0.33%-2.16%+1.32%+73.49% 2.67TCr
Weighted average by Cap. +0.14%-2.23%-8.19%+51.68%

Financials

2024 2025
Net sales 2.7Cr 1.9Cr 1.69Cr 1.58Cr 1.43Cr 182.61Cr 2.72Cr 19Cr 7.41Cr 93Cr 7.12Cr 6.96Cr 299.59Cr 2.85Cr 2Cr 1.78Cr 1.66Cr 1.51Cr 192.56Cr 2.87Cr 20Cr 7.81Cr 98Cr 7.51Cr 7.34Cr 315.91Cr
Net income -6L -4L -4L -4L -3L -4.25Cr -6L -44.35L -17.25L -2.17Cr -16.58L -16.22L -6.98Cr -1.14Cr -80.31L -71.64L -66.75L -60.74L -77Cr -1.15Cr -8.07Cr -3.14Cr -39Cr -3.01Cr -2.95Cr -126.89Cr
Net Debt -27.91L -19.59L -17.48L -16.29L -14.82L -19Cr -28.12L -1.97Cr -76.56L -9.63Cr -73.56L -71.97L -31Cr 4L 3L 2L 2L 2L 2.54Cr 4L 26.44L 10.29L 1.29Cr 10L 10L 4.16Cr
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
06/26/06 CA$0.0850 -5.56% 2,000
05/26/05 CA$0.0900 +12.50% 4,000
02/26/02 CA$0.0800 -5.88% 2,000
01/26/01 CA$0.0850 0.00% 3,000
30/26/30 CA$0.0850 0.00% 1,000

Annual profits - Rate of surprise

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