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
IPMIntelligent Protection Management Corp.
$1.69$15M
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
HomeStocksIPMCash Flow

Intelligent Protection Management Corp. (IPM) Cash Flow Statement

22Y historyFree accessUpdated daily

Liquidity remains under pressure as free cash flow turned negative at -$265.9K in 2026Q1, exacerbated by questionable capital allocation including $212.8K in share repurchases during 2025Q2 despite ongoing operational losses.

IPM Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04
Cash from Operations-863.77K1.08M-3.02M-1.08M-2.96M1.27M1.44M-4.47M2.73M-730.76K-406.65K-1.21M-167.57K-4.29M-3.4M-1.46M1.15M426.23K1.24M-357.39K-108.42K-69.17K-17.2K
Operating CF Margin %-4.56%-274.91%-112.23%-26.9%9.53%11.18%-29.22%13.44%-2.94%-1.94%-10.08%-1.24%-34.01%-17.67%-7.6%17.18%13.44%41.12%-84.18%-117853.26%-40927.22%-17032.67%
Operating CF Growth %-141.89%135.66%-179.65%63.48%-333.65%-11.83%132.14%-263.4%473.96%-79.7%66.45%-623.21%96.09%-26.11%-133.67%-227.04%168.8%-65.59%446.54%-229.62%-56.76%-302.06%-
Net Income-3.43M-1.96M-4.27M-2.69M-3.41M1.32M1.37M-8.94M-2.01M-5.89M-1.45M-1.3M-1.66M-4.01M-4.03M-1.59M-1.17M-101.92K796.96K-915K-586.78K-92.78K-24.98K
Depreciation & Amortization2.62M2.49M905.4K904.51K751.17K445.26K675.81K783.57K1.99M2.13M1.4M167.16K181.68K174.64K151.01K51.18K18.67K19.65K12.63K6.41K8.1K8.1K3.81K
Stock-Based Compensation54.55K343.85K00333.82K-35.65K243.2K1.39M1.59M1.58M353.12K1.09M1.04M1.26M1.13M438.39K156.3K238.3K295.84K0000
Deferred Taxes-27.09K0-137.59K-27.95K-171.66K000000000000000000
Other Non-Cash Items-38.78K-1.86M-277.99K2.05M7.26K-390.99K74.62K7.14M-2.72M56.28K-134K-488.75K-109.69K-1.48M702.41K-2.03M72000797.49K466.44K9.84K0
Working Capital Changes-49.77K2.06M759.57K-1.32M-465.07K-77.26K-929.58K-4.84M3.88M1.39M-575.53K-678.91K377.74K-245.78K-1.35M1.68M2.14M270.2K133.06K-246.3K3.82K5.67K3.97K
Change in Receivables754.37K2.3M0-114.21K31.15K131.2K-154.74K279.27K190.1K373.31K169.29K497.49K-252.25K-10.32K314.72K-558.57K-87.69K49.16K-137.6K-248.85K9-612.14K
Change in Inventory00000000000000000000000
Change in Payables-500.74K1.35M737.33K-335.37K-453.93K680.85K-378.29K-2.14M800.99K717.22K-1.26M000000000000
Cash from Investing-350.36K-4.28M0-85K-2.94M858.85K225.41K1.34M-342.65K-219.23K-2.08M-17.64K-11.69K-153.4K6.31M-7.17M-22.27K-60.13K-27.29K-4.26K-9490-40.5K
Capital Expenditures-350.36K-280.15K00000-391.23K-342.65K-294.23K-345.07K-77.28K-3.73K-48.55K-137.98K-540.59K-22.27K-60.13K-27.29K-4.26K-9490-40.5K
CapEx % of Revenue1.43%1.19%0%----2.56%1.69%1.18%1.64%0.64%0.03%0.39%0.72%2.82%0.33%1.9%0.91%1%1031.52%-40099.01%
Acquisitions0-4M00000000-1.74M000000000000
Investments-----------------------
Other Investing000-85K-2.94M858.85K225.41K1.73M075K059.65K92.05K-4.85K-26.91K00000000
Cash from Financing-384.54K1.05M39.77K-7.21K-997.92K13.93M497.66K-2.02K28.21K924.44K-22.73K2.22M390.29K12.45K50.85K8M000464K243.5K147.69K60.85K
Debt Issued (Net)000000506.5K00-75.56K-22.73K2.54M390.29K0000000000
Equity Issued (Net)-384.54K-301.05K39.77K-7.21K-997.92K13.92M-8.84K-2.02K28.21K1M000007.92M000464K243.5K105.75K0
Dividends Paid00000000000000000000000
Share Repurchases-384.54K-301.05K0-7.21K-997.92K0-8.84K-2.02K000000000000000
Other Financing01.35M0008K00000-314.25K012.45K50.85K88.13K0000041.94K60.85K
Net Change in Cash-1.6M-2.15M-2.98M-1.17M-6.9M16.05M2.16M-3.13M2.42M-25.55K-2.51M992.88K211.03K-4.43M2.96M-621.05K1.12M366.1K1.21M102.35K134.13K78.52K3.15K
Free Cash Flow-1.21M796.58K-3.02M-1.08M-2.96M1.27M1.44M-4.86M2.39M-1.02M-751.72K-1.29M-171.31K-4.34M-3.54M-2M1.12M366.1K1.21M-361.65K-109.37K-69.17K-57.7K
FCF Margin %-4.97%3.37%-274.91%-112.23%-26.9%9.53%11.18%-31.78%11.76%-4.13%-3.58%-10.72%-1.26%-34.4%-18.39%-10.42%16.85%11.55%40.22%-85.18%-118884.78%-40927.22%-57131.68%
FCF Growth %-61.09%126.38%-179.65%63.48%-333.65%-11.83%129.55%-303.19%333.19%-36.35%41.69%-652.58%96.05%-22.57%-77.3%-277.68%206.87%-69.77%434.91%-230.65%-58.13%-19.87%-
FCF per Share-0.090.20-0.33-0.12-0.310.160.21-0.710.36-0.16-0.13-1.14-0.15-3.90-3.21-1.861.190.391.25-0.44-0.15-0.11-0.09
FCF Conversion (FCF/Net Income)0.35x-0.55x0.36x1.01x0.87x0.96x1.05x0.53x-0.72x0.12x0.28x0.93x0.10x1.07x0.84x0.91x-0.98x-4.18x1.55x0.39x0.18x0.75x0.69x
Interest Paid00000000012.9K0316K00008602.11K3.41K0000
Taxes Paid00000000026.21K000004.5K17.27K200.68K64.36K0000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetAdequate
Cash FlowBurning
Top Statement Risk

Persistent operational cash burn

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Disconnect Masks Cash Reality

According to quarterly financial disclosures, IPM's operating cash flow frequently diverges from net income, with the OCF/NI ratio fluctuating wildly, including a 2.16 reading in 2025Q1, which suggests that non-cash items and working capital swings are significantly distorting the company's underlying cash-generating capability.

The persistent gap between net income and operating cash flow indicates that reported earnings are not a reliable proxy for the company's actual liquidity position. Investors should monitor whether this volatility stems from aggressive revenue recognition or timing differences in virtual currency consumption, as it obscures the true quality of earnings.

Free Cash Flow Remains Volatile

As reported in financial statements, IPM's free cash flow trajectory is highly inconsistent, swinging from a positive $1.7M in 2025Q1 to a negative $1.2M in 2025Q2, which highlights the difficulty the firm faces in maintaining a self-sustaining cash profile amidst its current operational structure.

The lack of a stable FCF trend suggests that the business model is highly sensitive to episodic revenue events rather than predictable recurring cash inflows. This inconsistency warrants further investigation into whether the company can achieve positive FCF without relying on non-recurring items or significant reductions in essential R&D spending.

Working Capital Swings Drive Liquidity

Based on IPM's reported figures, working capital changes have been a primary driver of cash flow volatility, with a notable $1.9M inflow in 2025Q1 followed by an $887.3K outflow in 2025Q2, suggesting that the company's liquidity is heavily dependent on the timing of collections and payables.

These erratic working capital movements may indicate challenges in managing the cash conversion cycle, particularly regarding the timing of virtual goods revenue recognition. Such fluctuations suggest that the company's cash position is vulnerable to shifts in user behavior or payment processing delays, which could impact short-term solvency.

Capital Allocation Prioritizes Shareholder Returns

Data from recent filings shows that despite persistent operational losses, IPM has continued to allocate capital toward share repurchases, including $212.8K in 2025Q2, which appears to be a questionable use of cash given the company's ongoing struggle to achieve a positive free cash flow margin.

The decision to prioritize buybacks while the core business is burning cash may indicate a management focus on supporting the share price rather than reinvesting in platform growth or operational efficiency. This capital allocation strategy warrants further investigation into the long-term sustainability of the company's cash reserves.

IPM — Frequently Asked Questions

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

How much cash does Intelligent Protection Management Corp. (IPM) generate from operations?

Intelligent Protection Management Corp. (IPM) generated $1.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Intelligent Protection Management Corp.'s free cash flow?

Intelligent Protection Management Corp. (IPM) generated $0.8M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Intelligent Protection Management Corp.'s capital expenditure (CapEx)?

Intelligent Protection Management Corp. (IPM) spent $0.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Intelligent Protection Management Corp. distribute cash to shareholders?

In 2025, Intelligent Protection Management Corp. (IPM) spent $0.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.