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
MSNEmerson Radio Corp.
$0.36$8M
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
HomeStocksMSNCash Flow

Emerson Radio Corp. (MSN) Cash Flow Statement

30Y historyFree accessUpdated daily

Persistent operational cash burn is evident, with the company reporting a negative free cash flow margin of -12.1% in 2026Q3 and a cumulative erosion of retained earnings to -$31.8M.

MSN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMMar'26Mar'25Mar'24Mar'23Mar'22Mar'21Mar'20Mar'19Mar'18Mar'17Mar'16Mar'15Mar'14Mar'13Mar'12Mar'11Mar'10Mar'09Mar'08Mar'07Mar'06Mar'05Mar'04Mar'03Mar'02Mar'01Mar'00Mar'99Mar'98Mar'97
Cash from Operations-3.16M-3.72M-3.65M-5.26M-306K-4.71M-4.29M-1.91M-2.19M-5.16M1.87M6.77M4.47M-8.09M21.71M-152K25.07M26.44M-3.03M29.5M-16.53M8.81M-9.45M317K15.47M9.84M9.77M6.37M5.3M6.1M16.7M
Operating CF Margin %--58.95%-33.82%-57.97%-4.26%-57.42%-57.66%-30.37%-24.38%-34.32%8.79%14.79%5.85%-10.4%16.91%-0.09%12.48%12.78%-1.51%13.21%-5.81%3.77%-2.95%0.12%4.45%3.09%2.59%3.11%3.34%3.75%9.35%
Operating CF Growth %146.45%-2%30.64%-1618.3%93.51%-9.76%-124.65%12.74%57.53%-375.87%-72.38%51.5%155.18%-137.28%14382.24%-100.61%-5.18%972.99%-110.27%278.49%-287.53%193.26%-3081.07%-97.95%57.2%0.8%53.37%20.13%-13.11%-63.47%246.49%
Net Income-5.24M-4.3M-4.73M766K-1.36M-3.63M-3.98M-4.31M-2.44M-6.85M-237K-968K1.89M1.32M6M10.63M15.92M11.37M-4.18M-9.02M3.46M3.71M5.86M-3.73M21.5M19.41M12.65M3.62M300K-1.4M-24M
Depreciation & Amortization83K82K79K25K1K214K233K35K5K8K16K48K75K88K106K276K502K846K775K823K850K1.08M3.28M3.38M3.14M3.6M2.73M1.31M1.2M1.8M2.9M
Stock-Based Compensation0000000000000000012K-2K000000000000
Deferred Taxes0000000448K80K263K610K619K1.13M01.18M1.41M4.64M2.04M-605K-1.55M842K-519K2.85M1.48M-10.96M-7.9M00000
Other Non-Cash Items1.25M498K1.26M204K204K-198K-22K3K-193K-166K-4.14M-6.39M160K219K-33K8.01M-287K-3.55M-1.93M3.51M1.88M1.33M1.17M1.73M4.39M-4K-1.13M653K-800K-4.1M3M
Working Capital Changes745K0-253K-6.25M849K-1.1M-528K1.91M355K1.59M1.48M7.07M1.37M-9.72M14.45M-8.68M5.26M15.73M2.92M36.47M-23.55M2.99M-22.61M-2.54M-2.6M-3.94M-4.48M788K4.6M9.8M34.8M
Change in Receivables937K1.31M-1.27M-7K-116K-609K-185K117K1.48M-510K2.15M2.23M-18K3.73M5.58M-577K10.27M-2.75M2.92M000000000000
Change in Inventory743K781K2.04M-3.14M-1.7M-151K-43K1.6M-356K-2.33M1.22M2.46M919K-1.98M7.69M-755K2.12M11.49M4.39M8.11M-2.42M5.03M-6.29M-7.19M-3.86M2.81M-9.46M-2.97M1M3.4M20.9M
Change in Payables-37K303K-350K517K-117K-30K196K47K-258K47K-935K-446K-1.81M-3.3M-1.36M-5.26M-6.37M1.85M-2.77M000000000000
Cash from Investing6.68M11.73M-15.06M-119K025.04M3.06M270K-12.37M9.07M-4.43M-20.16M31.68M13.08M-45.19M7.84M2.13M-4.05M5.81M-13.2M-364K28.8M-2.6M10.26M-647K-896K-2.49M-538K-2.3M0-14.6M
Capital Expenditures00-195K-119K0-2K-2K00-4K-5K0-10K-28K-111K-57K-231K-4.05M-416K-1.31M-364K-687K-2.6M-257K-647K-896K-110K-462K-400K0-300K
CapEx % of Revenue0%-1.81%1.31%-0.02%0.03%--0.03%0.02%-0.01%0.04%0.09%0.03%0.11%1.96%0.21%0.59%0.13%0.29%0.81%0.1%0.19%0.28%0.03%0.23%0.25%-0.17%
Acquisitions0000002K00000-2K0000000000000-2.38M0000
Investments-------------------------------
Other Investing00-14.87M0002K03K9.08M500K-20.16M31.69M13.11M152K3.17M-739K0430K2.01M029.49M010.52M000213K100K0-14.4M
Cash from Financing-7K-1K6K-1K-2K0204K0-2.62M-6.29M-66K0-18.99M-73K-63K-2.53M-3.2M-29.86M5.45M-3.71M1.23M-23.05M8.63M-15.62M-22.64M2.29M-7.83M-390K-1.5M-6.1M-15.6M
Debt Issued (Net)-7K05K-1K-2K0204K000000-73K-63K-2.53M-3.15M-17K5.58M-3.76M1.13M-22.57M12.29M-11.75M-17.57M3.08M2.14M745K2.18M-5.8M-15.6M
Equity Issued (Net)00000000-2.62M-6.29M-66K0000000051K94K-341K107K-3.87M-5.07M-786K-9.99M-1.15M-3.19M00
Dividends Paid000000000000-18.99M0000-29.84M00000000-13K-26K-400K-300K-200K
Share Repurchases00000000-2.62M-6.29M-66K0000000000-392K0-4.16M-5.7M-786K-10.16M-1.15M-3.19M00
Other Financing0-1K1K0000000000000-51K0-133K00-143K-4.01M00033K44K-89K0200K
Net Change in Cash3.5M8.01M-18.7M-5.38M-308K20.33M-1.03M-1.64M-17.18M-2.38M-2.63M-13.39M17.16M4.92M-23.55M5.16M24M-7.47M8.23M12.59M-15.67M14.56M-3.42M-5.04M-7.82M11.24M-552K5.44M1.5M0-13.5M
Free Cash Flow-3.16M-3.72M-3.84M-5.38M-306K-4.71M-4.29M-1.91M-2.19M-5.16M1.86M6.77M4.46M-8.12M21.6M-209K24.84M22.39M-3.44M28.19M-16.89M8.13M-12.05M60K14.83M8.95M9.65M5.91M4.9M6.1M16.4M
FCF Margin %-47.76%-58.95%-35.62%-59.28%-4.26%-57.45%-57.69%-30.37%-24.38%-34.35%8.77%14.79%5.84%-10.44%16.82%-0.13%12.37%10.82%-1.72%12.63%-5.94%3.48%-3.76%0.02%4.26%2.81%2.56%2.88%3.09%3.75%9.18%
FCF Growth %44.49%3.18%28.55%-1657.19%93.51%-9.76%-124.75%12.74%57.56%-376.82%-72.45%51.84%154.86%-137.61%10433.97%-100.84%10.94%750.01%-112.22%266.89%-307.86%167.45%-20180%-99.6%65.71%-7.33%63.51%20.51%-19.67%-62.8%225.19%
FCF per Share-0.15-0.18-0.18-0.26-0.01-0.22-0.20-0.09-0.10-0.200.070.250.16-0.300.80-0.010.920.83-0.131.04-0.620.30-0.440.000.520.220.250.110.100.140.41
FCF Conversion (FCF/Net Income)0.60x0.87x0.77x-6.86x0.23x1.30x1.08x0.44x0.90x0.75x-7.89x-6.99x2.36x-6.15x3.62x-0.01x1.58x2.34x0.63x-3.27x-4.78x0.53x-1.60x-0.30x0.72x0.51x0.77x1.76x17.67x-4.36x-0.70x
Interest Paid12K09K5K10K11K7K004K2K007K15K23K103K114K144K464K00000000000
Taxes Paid676K00478K205K222K197K199K277K320K1.52M292K58K1.19M1.12M1.94M704K22K67K5.39M00000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Persistent operational cash burn

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Earnings Quality Remains Fundamentally Disconnected

According to historical cash flow statements, MSN exhibits a persistent disconnect between net income and operating cash flow, with the OCF/NI ratio frequently fluctuating into extreme territory, suggesting that reported earnings are not supported by actual cash generation from the company's core consumer electronics distribution activities.

The erratic relationship between net income and operating cash flow indicates that accruals and working capital swings are masking the underlying cash-generative weakness of the business. Investors should monitor this divergence, as it suggests that the company's accounting earnings are not reflective of the actual cash-burning nature of its operations.

Free Cash Flow Trajectory Remains Negative

As reported in financial statements, MSN has consistently failed to generate positive free cash flow, with the 2026Q2 period showing a significant FCF margin of -167.7%, highlighting the company's inability to sustain its current operational scale without eroding its limited cash reserves over the long term.

The persistent negative FCF trajectory confirms that the business model is currently incapable of self-funding its operations. This trend warrants further investigation into whether the company can reach a breakeven point before its liquidity position becomes critically constrained.

Working Capital Volatility Masks Instability

Based on reported figures, MSN's working capital changes are highly volatile, with a $1.7M inflow in 2024Q3 followed by a $6.5M outflow in 2024Q2, indicating that the company's cash position is heavily dependent on the timing of inventory procurement and the settlement of trade payables.

This extreme volatility suggests that management lacks control over the cash conversion cycle, leaving the company vulnerable to sudden liquidity shocks. The reliance on these swings to manage cash flow appears to be a symptom of a business struggling to balance inventory levels with declining retail demand.

Cumulative Earnings Gap Signals Value Destruction

Data from the last ten quarters reveals a persistent gap between cumulative net income and operating cash flow, confirming that the company's operational activities have consistently consumed cash rather than generating it, which raises significant concerns regarding the long-term viability of the current business model.

The cumulative cash burn suggests that the company's historical earnings performance has been consistently overstated relative to its actual cash-generating capacity. This divergence implies that the business may be fundamentally misaligned with its cost structure, necessitating a potential shift in strategy to avoid further erosion of shareholder value.

MSN — Frequently Asked Questions

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

How much cash does Emerson Radio Corp. (MSN) generate from operations?

Emerson Radio Corp. (MSN) generated $-3.7M in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.

What is Emerson Radio Corp.'s free cash flow?

Emerson Radio Corp. (MSN) reported negative free cash flow of $3.7M in 2026, indicating capital requirements exceeded cash from operations.

What is Emerson Radio Corp.'s capital expenditure (CapEx)?

Emerson Radio Corp. (MSN) spent $0.0M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.