VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
GRAF
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
GRAFGraf Global Corp.
$10.90$313M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksGRAFCash Flow

Graf Global Corp. (GRAF) Cash Flow Statement

6Y historyFree accessUpdated daily

Operational cash flow remains consistently negative, with a $106.5K outflow in 2025Q3 highlighting the disconnect between accounting net income and actual cash availability.

GRAF Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'25Dec'24Dec'23Dec'22Dec'19Dec'18
Cash from Operations-393.93K-912.01K00-1.78M-196.35K
Operating CF Margin %------
Operating CF Growth %56.81%--100%-808.56%-
Net Income8.02M5.23M-3.15K-133.84K-13.92M4.08M
Depreciation & Amortization000000
Stock-Based Compensation000000
Deferred Taxes000000
Other Non-Cash Items-9.84M-5.73M2.9K4.13K12.13M-4.56M
Working Capital Changes1.43M-412.88K253129.71K12.86K292.7K
Change in Receivables000000
Change in Inventory000000
Change in Payables0000-82.17K61.39M
Cash from Investing0-230M001.14M-243.77M
Capital Expenditures000000
CapEx % of Revenue------
Acquisitions------
Investments245.61M00000
Other Investing0-230M000-243.77M
Cash from Financing-85K231.39M00-100.56K245.4M
Debt Issued (Net)------
Equity Issued (Net)-85K226M0000
Dividends Paid000000
Share Repurchases00000243.77M
Other Financing05.55M00-100.56K245.4M
Net Change in Cash-478.93K479.63K00-742.58K1.44M
Free Cash Flow-393.93K-912.01K00-1.78M-196.35K
FCF Margin %------
FCF Growth %56.81%--100%-808.56%-
FCF per Share-0.01-0.08---0.06-0.01
FCF Conversion (FCF/Net Income)-0.05x-0.17x--0.13x-0.05x
Interest Paid000000
Taxes Paid000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Failure to consummate merger

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2025Q4)

Earnings Disconnect Masks Cash Burn

As reported in financial statements, GRAF consistently records positive net income while simultaneously reporting negative operating cash flow, with the 2025Q3 period showing a $1.7M profit alongside a $106.5K cash outflow, highlighting a fundamental disconnect between accounting gains and the entity's actual cash-based operational reality.

The persistent gap between reported net income and operating cash flow suggests that the company's earnings are driven by non-cash accounting adjustments rather than operational performance. Investors should monitor this divergence, as it indicates that the shell entity is consuming liquidity to maintain its listing status despite the appearance of profitability.

Persistent Negative Free Cash Flow

Based on GRAF's reported figures, the company has maintained a consistent trend of negative free cash flow, with outflows reaching $167.9K in 2025Q2, underscoring the ongoing cash drain required to sustain the shell vehicle in the absence of any operational revenue or business combination activity.

The lack of positive free cash flow trajectory suggests that the entity remains entirely dependent on external funding or sponsor support to cover its administrative overhead. This trend appears to be a structural feature of the SPAC model prior to a merger, necessitating caution regarding the company's long-term viability.

Working Capital Volatility Signals Instability

According to recent SEC filings, GRAF's working capital changes have fluctuated significantly, including a $691.6K inflow in 2025Q3, which appears to be the primary mechanism currently offsetting the company's recurring operational cash outflows and preventing a more rapid depletion of its limited liquid assets.

The reliance on working capital adjustments to manage cash flow suggests that the company is actively managing its payables or sponsor-related funding to stay afloat. This volatility warrants further investigation into the sustainability of these funding sources as the entity approaches its potential liquidation or merger deadlines.

Cumulative Earnings Fail Cash Test

As indicated by historical data, the cumulative gap between reported net income and operating cash flow has widened significantly over the last ten quarters, with the company reporting millions in net income while failing to generate any meaningful positive cash flow from its core shell operations.

This long-term divergence suggests that the reported net income is largely decoupled from the actual cash-generating capacity of the business. Analysts should interpret these figures as accounting artifacts that do not reflect the underlying financial health or the ability of the entity to sustain itself without external capital injections.

GRAF — Frequently Asked Questions

Quick answers to the most common questions about buying GRAF stock.

How much cash does Graf Global Corp. (GRAF) generate from operations?

Graf Global Corp. (GRAF) generated $-0.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Graf Global Corp.'s free cash flow?

Graf Global Corp. (GRAF) reported negative free cash flow of $0.4M in 2025, indicating capital requirements exceeded cash from operations.

What is Graf Global Corp.'s capital expenditure (CapEx)?

Graf Global Corp. (GRAF) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.