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
MPUMega Matrix Corp.
$0.30$14M
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
HomeStocksMPUCash Flow

Mega Matrix Corp. (MPU) Cash Flow Statement

29Y historyFree accessUpdated daily

Persistent cash burn is evidenced by a -46.8% FCF margin in 2025Q4 and an OCF/NI ratio of 0.12, indicating that current operations are failing to generate self-sustaining cash flow.

MPU Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97
Cash from Operations-9.91M4.12M-3M-5.86M-3.76M3.98M8.17M17.94M14.57M11.34M10.56M5.24M6.87M24.92M2.91M4.62M18.87M15.31M15.77M8.09M6.95M553.63K3.3M3.3M2.99M4.3M4M1.31M-142.02K
Operating CF Margin %-37.95%11.39%-6279.08%-1305.31%-59.67%24.81%18.89%58.79%41.92%42.73%40.52%20.69%24.83%89.75%11.85%15.06%56.21%48.16%66.13%44.13%51.51%5.08%37.04%37.46%26.6%35.51%54.17%34.8%-8494.02%
Operating CF Growth %-340.36%237.31%48.74%-55.92%-194.47%-51.34%-54.46%23.13%28.44%7.46%101.64%-23.82%-72.42%756.35%-37.08%-75.49%23.21%-2.91%95.05%16.27%1156.04%-83.22%-0.05%10.5%-30.5%7.53%204.14%1025.62%-
Net Income-34.3M-10.5M-4.06M-9.3M14.89M-42.24M-7.04M-8.08M7.4M1.22M6.44M-11.29M3.22M5.19M-1.45M1.65M5.66M3.29M3.78M817.31K192.91K266.37K-1.34M1.01M1.7M1.67M1.41M1.18M-414.47K
Depreciation & Amortization5M4.6M0111.1K1.18M7.03M11.59M12.7M12.03M9.14M9.06M7.3M7.31M6.13M5.6M7.4M7.64M7.22M5.61M4.98M4.03M3.55M3.36M2.85M2.79M2.67M1.7M713.93K0
Stock-Based Compensation19.44M1.5M237.7K53K0000000000000000000000000
Deferred Taxes0-277K05.33M1.15M-3.54M-4.9M-1.39M-4.3M626.3K3.58M-5.95M1.68M2.32M-672.1K778.8K2.82M1.52M3.18M461.22K-40.27K-1.69M-978.39K406.74K639.38K-686.86K67.84K759.79K0
Other Non-Cash Items4.37M-1.47M-1.28M-1.48M-21.04M36.45M27.67M4.1M925.5K-1.26M-9.29M16.54M-2.69M180.9K-32.1K922.4K727.4K1.98M-150.8K-360.02K60.31K-1.09M00-326.73K-284.07K86.3K-228.23K0
Working Capital Changes-4.42M10.27M2.1M-570.5K70.2K6.28M-19.15M4.23M-1.48M1.62M767.8K-1.36M-2.64M11.09M-534.7K-6.12M2.02M1.29M3.35M2.19M2.71M-489K2.26M-966.4K-1.81M924.67K738.54K-1.11M272.45K
Change in Receivables-92.2K-99.3K1.1M139.6K-2.59M734.2K-5.96M-537.4K1M400.1K-2.36M-498K-106K-260.1K-928.9K577.7K-1.1M-376.4K00000000000
Change in Inventory000-139.6K00271K-1.41M-349K189.9K-801.9K377.5K-1.11M1.07M000000000000000
Change in Payables-225.1K957.1K659.9K-1.3M1.82M-360.4K-277.3K1.8M-572K-152.4K-359.5K-132.4K-40.3K741K000000000000000
Cash from Investing-1.59M-1.89M-4.83M-52.5K10.8M17.12M16.93M-9.09M-26.74M-29.13M13.38M-58.36M-14M-25.31M-3.72M-6.31M-9.9M-13.91M-32.24M-5.11M-17.98M-14.96M7.59K-11.83M1.12M-6.65M-25.58M-7.01M0
Capital Expenditures00-3.29M-46.3K-1M00-22.84M-32.06M-54.36M-1.33M-74.53M-24.97M-30.63M-7.52M-9.1M-9.9M-13.93M-32.33M-6.17M-27.23M-22M-10.01K-11.83M-285.42K-11.74M-25.68M-7.84M0
CapEx % of Revenue--6875.52%10.32%15.89%--74.86%92.25%204.74%5.12%294.5%90.22%110.34%30.63%29.64%29.5%43.81%135.57%33.68%201.69%201.77%0.11%134.18%2.54%96.99%347.97%207.66%-
Acquisitions-276.7K-381.7K-1.55M-6.2K03.27M15.11M-2.88M193K3.42M3.62M00000000007.32M0000000
Investments-----------------------------
Other Investing-1.34M-1.46M00-250K01.7M16.63M12.93M25.23M14.72M16.17M10.96M5.32M2.1M2.79M015K97.5K1.06M9.03M7.32M001.41M5.1M98.4K834.32K0
Cash from Financing9.92M3.5M3.7M5.79M-4.76M-19.42M-23.22M-15.97M18.64M17.26M-23.06M52.85M7.64M995K-143.5K2.38M-9.88M-2.07M15.92M-205.62K9.24M7.37M-2.65M7.55M-4.61M4.28M20.98M6.31M150K
Debt Issued (Net)0000-14.74M-17.71M-23.14M-15.97M19.79M17.32M-23M55.9M9.7M2.6M-143.5K2.38M-9.88M-2.07M15.92M-205.62K9.24M7.37M-2.65M7.5M-4.61M4.28M21.41M6.4M0
Equity Issued (Net)9.92M01.42M2.35M000000000000-4.54M000014.7M0000-425.88K-78.19K150K
Dividends Paid0000-999.8K0000000000000000000000-48.89K0
Share Repurchases0000000000000000-4.54M000000000-425.88K-78.19K0
Other Financing03.5M2.28M3.44M10.98M-1.71M-75.2K0-1.15M-65K-59.6K-3.05M-2.06M-1.6M004.54M0000-14.7M050.97K00000
Net Change in Cash-1.57M5.74M-4.13M-117.1K2.28M1.67M1.88M-7.12M6.46M-526.6K880.5K-272.2K515.9K601.3K-953.9K696.9K-917.2K-673.5K-540.67K2.76M-1.78M-7.04M652.63K-972.51K-504.31K1.93M-600.28K617.01K7.98K
Free Cash Flow-9.91M4.12M-3M-5.9M-4.76M3.98M8.17M-4.9M-17.49M-43.01M9.22M-69.29M-18.09M-5.72M-4.61M-4.47M8.96M1.38M-16.56M1.91M-20.27M-21.45M3.29M-8.52M2.7M-7.44M-21.68M-6.53M-142.02K
FCF Margin %-37.95%11.39%-6279.08%-1315.63%-75.56%24.81%18.89%-16.07%-50.33%-162.01%35.4%-273.81%-65.38%-20.59%-18.78%-14.57%26.71%4.35%-69.45%10.45%-150.17%-196.69%36.93%-96.72%24.06%-61.49%-293.79%-172.86%-8494.02%
FCF Growth %-340.36%237.31%49.15%-24.1%-219.62%-51.34%266.62%71.97%59.33%-566.36%113.31%-282.99%-216.54%-23.94%-3.07%-149.91%548.59%108.35%-965.08%109.44%5.48%-751.91%138.59%-415.45%136.3%65.66%-232.04%-4497.95%-
FCF per Share-0.190.11-0.10-0.26-0.220.511.06-0.68-2.41-5.491.19-8.98-2.28-0.73-0.60-0.561.150.17-2.070.25-2.63-2.780.43-1.100.35-0.96-2.77-0.81-0.02
FCF Conversion (FCF/Net Income)0.29x-0.46x0.74x0.69x-0.25x-0.09x-0.49x-2.22x1.97x9.28x1.64x-0.46x2.14x4.80x-2.01x2.81x3.34x4.65x4.18x9.89x36.05x2.08x-2.46x3.27x1.76x2.57x2.84x1.11x0.34x
Interest Paid0000186.5K3.51M00000000000000000000000
Taxes Paid000012.6K222.9K00000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Unsustainable cash burn rate

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-Q (2025Q4)

Earnings Quality Remains Severely Compromised

According to recent quarterly filings, MPU's operating cash flow consistently trails net income, with an OCF/NI ratio of 0.12 in 2025Q4, suggesting that the company's reported losses are not being mitigated by cash-generative operations and that earnings quality remains fundamentally weak during this transition.

The persistent gap between net income and operating cash flow indicates that the company is struggling to convert its business activities into actual liquidity. Investors should monitor this divergence, as it suggests that the underlying blockchain and staking operations are not yet producing the cash-on-hand required to support the firm's current cost structure.

Free Cash Flow Trajectory Remains Negative

As reported in financial statements, MPU's free cash flow has remained persistently negative, culminating in a -46.8% FCF margin in 2025Q4, which highlights the company's inability to achieve self-sustaining operations following its strategic pivot away from legacy aircraft leasing services.

The consistent negative FCF trajectory implies that the company is effectively consuming its capital reserves to fund ongoing development and administrative overhead. This trend warrants further investigation into how much longer the current cash runway can support these operations without requiring additional dilutive financing.

Working Capital Volatility Masks Instability

Based on MPU's reported figures, working capital changes have been erratic, including a significant $7.6 million inflow in 2024Q4, which appears to be an outlier that temporarily masked the underlying cash burn inherent in the company's current business model and operational requirements.

Such large, non-recurring swings in working capital suggest that the company's cash position is highly sensitive to timing differences rather than stable operational efficiency. Analysts should be cautious about interpreting these fluctuations as signs of improved liquidity, as they do not appear to represent a sustainable trend in cash management.

Capital Deployment Limited by Burn

Data from recent filings indicates that MPU has ceased meaningful capital deployment activities like dividends or buybacks, focusing instead on preserving its remaining $7.29 million cash balance to offset the persistent operating losses incurred by its new GameFi and Ethereum staking ventures.

The absence of capital returns to shareholders is a logical consequence of the company's current cash-burning state. The primary focus of management appears to be survival rather than growth, which may indicate that the company is currently in a defensive posture to avoid a liquidity crisis.

MPU — Frequently Asked Questions

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

How much cash does Mega Matrix Corp. (MPU) generate from operations?

Mega Matrix Corp. (MPU) generated $-9.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Mega Matrix Corp.'s free cash flow?

Mega Matrix Corp. (MPU) reported negative free cash flow of $9.9M in 2025, indicating capital requirements exceeded cash from operations.

What is Mega Matrix Corp.'s capital expenditure (CapEx)?

Mega Matrix Corp. (MPU) 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.