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
IMTEIntegrated Media Technology Limited
$0.47$2M
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
← 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
HomeStocksIMTECash Flow

Integrated Media Technology Limited (IMTE) Cash Flow Statement

16Y historyFree accessUpdated daily

Persistent cash burn is confirmed by a negative $340.6K free cash flow in 2024Q4, reflecting a total inability to fund operations through internal revenue generation.

IMTE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash from Operations-1.07M1.93M-17.85M-7.97M-6.19M-5.55M-6.86M4.86M-1.21M2.88M441.19K-420.2K-1.39M758.45K42.33K27.36K
Operating CF Margin %-1764.14%760.03%-3339.55%-3986.84%-354.87%-434.96%-517.85%84.41%-8.68%44.01%74.16%-35.74%-6443.15%685.76%-12151.02%
Operating CF Growth %-155.17%110.83%-123.94%-28.75%-11.6%19.11%-240.99%502.32%-142.02%552.15%205%69.74%-283.07%1691.75%54.74%-
Net Income-1.73M-12.49M-13.86M-6.59M-10.54M-16.58M-17.35M1.51M5.61M2M-899.51K-341.3K-476.74K-386.33K-159.48K-117.47K
Depreciation & Amortization1.44M625.98K1.99M1.33M2.08M3.17M2.03M2.02M2.15M383.63K124.33K108.93K70.17K97.63K6.08K2.2K
Stock-Based Compensation000000491.75K000000000
Deferred Taxes0000009.03M000000000
Other Non-Cash Items-559.04K10.28M4.82M-1.99M4.46M6.08M536.22K-3.95M0-507.69K551.79K-354.74K9.07K68.88K7.05K12.17K
Working Capital Changes-220.41K3.52M-10.8M-719.19K-2.19M1.78M-1.6M5.29M-8.97M1M664.58K166.91K-990.99K978.27K188.68K130.45K
Change in Receivables-516.57K3.22M-511.91K14.39K58.93K11.05K-1.93M0-9.01M817.8K391K-621.4K00-97.19K-35.53K
Change in Inventory0128.45K-7.27M-14.39K142.61K405.89K-151.88K37.36K-1.21M476.56K0998.31K-990.99K01.94K-1.65K
Change in Payables296.16K475.05K4.52M-318.54K347.31K1.88M488.49K01.21M-284.09K000000
Cash from Investing-1.33K-10.21M-21.88M-12.14M-4.59M-1.83M-3.32M-2.19M-4.05M1.73M154.74K-560.51K1.45M-1.09M-20.04K-87.13K
Capital Expenditures0-14.97M-275.74K-695.2K-7.36M-1.83M-3.31M-228.8K-4.17M-77.38K-4.19K-560.51K0-1.09M-16.19K-12.01K
CapEx % of Revenue0%5882.83%51.59%347.7%421.97%143.37%249.94%3.97%29.96%1.18%0.7%47.67%-984.45%-5335.06%
Acquisitions-1.33K1.44K-5.41M509.96K2.78M0-9.49K00871.07K001.45M0018.02K
Investments----------------
Other Investing04.75M-16.47M-10.84M000-1.96M127.58K-235.27K158.93K01.12K000
Cash from Financing402.5K8.7M39.42M18.12M13.39M6.58M8.64M-1.58M-444.71K-90.46K02.2M-72.63K399.26K30.07K71.37K
Debt Issued (Net)350K6.87M8.08M1.45M-58.39K-573.01K2.58M330.5K-458.73K00-890000
Equity Issued (Net)52.5K1.47M26.05M12.19M10.14M05.6M00001.97M0399.26K071.37K
Dividends Paid0000000000000000
Share Repurchases0000000000000000
Other Financing0355.79K5.29M4.49M3.31M7.16M456.88K-1.91M14.02K-90.46K0232.85K-72.63K030.07K0
Net Change in Cash-665.63K425.67K-200.66K-1.92M2.36M-173.34K-1.45M1.03M-5.85M4.66M804.96K1.4M6.17K19.31K-13.82K15.4K
Free Cash Flow-1.07M-8.28M-18.13M-8.67M-13.55M-7.38M-10.17M4.64M-5.25M2.8M437K-980.71K-1.39M-330.36K26.14K15.34K
FCF Margin %-1764.14%-3254.24%-3391.14%-4334.54%-776.84%-578.33%-767.79%80.44%-37.72%42.82%73.46%-83.41%-6443.15%-298.7%-6813.74%
FCF Growth %87.11%54.33%-109.15%36.05%-83.74%27.46%-319.37%188.22%-287.67%540.69%144.56%29.37%-320.3%-1363.81%70.4%-
FCF per Share-0.31-3.72-1.10-1.05-3.14-2.18-3.781.75-1.991.460.01-0.02-11.90-0.300.020.01
FCF Conversion (FCF/Net Income)0.78x-0.17x1.22x1.69x0.62x0.36x0.43x2.87x-0.32x1.21x-0.49x1.27x2.91x-1.96x-0.27x-0.23x
Interest Paid0000000000000000
Taxes Paid0000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Imminent liquidity and solvency crisis

Earnings Quality Remains Fundamentally Disconnected

Based on reported financial statements, IMTE's operating cash flow consistently fails to track with net income, as evidenced by the erratic OCF/NI ratios that frequently swing between positive and negative, suggesting that reported earnings are not supported by actual cash generation from core business activities.

The persistent gap between net income and operating cash flow indicates that the company's accounting results are heavily influenced by non-cash items or volatile working capital adjustments rather than operational success. Investors should monitor this divergence as it suggests that the company's reported profitability, when present, is largely illusory and disconnected from the underlying cash reality.

Free Cash Flow Trajectory Remains Negative

As reported in recent quarterly filings, IMTE's free cash flow trajectory is characterized by persistent outflows, with the most recent period showing a negative $340.6K, confirming that the company is unable to fund its operations through internal cash generation despite its various strategic pivots.

The inability to achieve positive free cash flow suggests that the company's business model is structurally incapable of covering its operating expenses. This trajectory warrants further investigation into how the company intends to sustain its current burn rate without resorting to further dilutive financing or asset liquidation.

Capital Expenditure Reflects Stalled Growth

According to historical data, IMTE's capital expenditure has plummeted from extreme levels of 1340.2% of revenue in 2021Q2 to near-zero in recent periods, indicating a total cessation of investment in productive assets as the company struggles to maintain basic operational viability.

The sharp decline in capital intensity suggests that management has abandoned efforts to scale its hardware manufacturing capabilities. This lack of investment may indicate that the company is no longer prioritizing the development of its core technology, potentially signaling a shift toward a purely speculative or shell-like operational status.

Working Capital Volatility Masks Instability

Based on the provided cash flow data, IMTE's working capital changes have been highly erratic, including a significant $4.5M inflow in 2023Q4 that appears to be an outlier rather than a reflection of improved collection efficiency or sustainable inventory management practices.

These large, non-recurring swings in working capital suggest that the company's cash position is highly sensitive to timing differences in payables and receivables rather than operational efficiency. Such volatility makes it difficult to forecast future liquidity needs and suggests that the company's cash management is reactive rather than strategic.

Cumulative Earnings Fail Cash Test

Analysis of the 5-year cumulative financial data reveals a stark divergence between reported net income and operating cash flow, indicating that the company has consistently failed to convert its accounting performance into tangible cash reserves, leaving the balance sheet in a highly vulnerable state.

The persistent failure to bridge the gap between earnings and cash flow over multiple years suggests that the company's business model is fundamentally flawed. This long-term trend appears to confirm that the company's primary function has been to consume capital rather than generate value for shareholders.

IMTE — Frequently Asked Questions

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

How much cash does Integrated Media Technology Limited (IMTE) generate from operations?

Integrated Media Technology Limited (IMTE) generated $-1.1M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.

What is Integrated Media Technology Limited's free cash flow?

Integrated Media Technology Limited (IMTE) reported negative free cash flow of $1.1M in 2024, indicating capital requirements exceeded cash from operations.

What is Integrated Media Technology Limited's capital expenditure (CapEx)?

Integrated Media Technology Limited (IMTE) spent $0.0M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.