Cash flow conversion remains highly volatile, with an OCF/NI ratio of 17.18 in 2025Q3 suggesting that reported earnings are heavily decoupled from actual cash generation.
| Metric | TTM | Mar'25 | Mar'24 | Mar'23 | Mar'22 | Mar'21 | Mar'20 | Mar'19 | Mar'18 | Mar'17 | Mar'16 | Mar'15 | Mar'14 | Mar'13 | Mar'12 | Mar'11 | Mar'10 | Mar'09 | Mar'08 | Mar'07 | Mar'06 | Mar'05 | Mar'04 | Mar'03 | Mar'02 | Mar'01 | Mar'00 | Mar'99 | Mar'98 | Mar'97 | Mar'96 |
|---|
| Cash from Operations | 4.26M | 4.27M | 4.43M | 6.52M | 3.74M | 710.05K | 864.96K | 1.01M | 441.02K | 312.08K | 175.5K | 1.18M | 1.81M | 811.87K | 1.57M | 1.34M | 1.16M | 2.79M | 1.47M | 1.33M | 1.9M | 1.45M | 1.52M | 1.37M | 899.98K | 1.9M | 722.09K | 532.17K | 1.12M | 866.93K | 396.41K |
| Operating CF Margin % | - | 58.03% | 67.13% | 68.18% | 56.84% | 25.37% | 31.58% | 37.68% | 16.3% | 12.36% | 7.25% | 34.72% | 44.84% | 26.22% | 48.56% | 42.24% | 35.84% | 56.73% | 37.82% | 44.59% | 51.1% | 48.88% | 52.05% | 46.44% | 50.6% | 61.4% | 42.82% | 35.24% | 53.52% | 59.66% | 49.64% |
| Operating CF Growth % | 20.08% | -3.71% | -31.95% | 74.02% | 427.35% | -17.91% | -14.56% | 129.54% | 41.32% | 77.82% | -85.09% | -35.06% | 123.25% | -48.4% | 17.81% | 14.81% | -58.38% | 89.48% | 11.3% | -30.29% | 30.93% | -4.34% | 10.79% | 52.19% | -52.72% | 163.59% | 35.69% | -52.42% | 29.03% | 118.7% | - |
| Net Income | 1.25M | 1.71M | 1.34M | 4.66M | 2.86M | 155.93K | -99.48K | -12.95K | -321.49K | -694.55K | -3.98M | -340.99K | 301.11K | -176.37K | 329.99K | 155.7K | 400.84K | 1.17M | 713.64K | 608.38K | 788.8K | 577.53K | 429.85K | 672.81K | 189.29K | 1.54M | 393.65K | -425.77K | -1.32M | 377.87K | 200.61K |
| Depreciation & Amortization | 692.28K | 2.45M | 2M | 1.88M | 1.37M | 934.91K | 881.04K | 830.2K | 911.88K | 1.21M | 4.56M | 1.36M | 1.15M | 1.1M | 1.05M | 1.05M | 1.11M | 535.65K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.81M | 477.83K | 262.39K |
| Stock-Based Compensation | 49.94K | 205.64K | 0 | 0 | 0 | 0 | 34.3K | 22.66K | 20.75K | 52.86K | 116.95K | 153.39K | 152.45K | 138.3K | 120.12K | 51.35K | 26.03K | 54.69K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 164.63K | 8.94K | 311.66K | 0 | 0 | 0 | -881.04K | -830.2K | 0 | 0 | -660.87K | -197.5K | 5.25K | -31.5K | -27.96K | 9.91K | -282.74K | -10.79K | 217.59K | -28.05K | 291.45K | 196.01K | 137.49K | 171.14K | 71.1K | 185.5K | 0 | 0 | -341.18K | 94.89K | 2.57K |
| Other Non-Cash Items | 2.91M | -7.2K | 234.11K | 155.35K | 100.1K | -370 | 875.52K | 815.55K | 886.27K | 1.21M | 35.16K | -74.14K | 143.63K | 34.46K | -17.77K | 37.1K | -2.17K | -4.13K | 890.66K | 798.41K | 921.12K | 634.79K | 807.38K | 703.35K | 497.15K | 402.46K | 426.1K | 910.78K | -40.09K | 40.09K | -38.15K |
| Working Capital Changes | -195.78K | -102.83K | 543.6K | -186.74K | -584.75K | -380.42K | 54.62K | 187.07K | -144.51K | -259.39K | 106.8K | 273.35K | 58.58K | -253.43K | 121.01K | 33.5K | -91.95K | 1.05M | -347.13K | -53.72K | -100.71K | 43.3K | 142.76K | -177.61K | 142.44K | -224.07K | -97.66K | 47.16K | 14.74K | -123.75K | -31.01K |
| Change in Receivables | -95.03K | -170.64K | 362.92K | -63.68K | -658.35K | -367.09K | 64.9K | 482.64K | -437.08K | -117.13K | 171.04K | 197.17K | -90.9K | -117.12K | 63.05K | 186.16K | -84.39K | 355.96K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 44.83K | 284.22K | 14.35K | 6.96K | -21.82K | -188.96K | -3.02K | -2.5K | -339.17K | -543.07K | -433.44K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 53.41K | 69.06K | 16.2K | -33.48K | 95.14K | 3.22K | -44.83K | -284.22K | 303.83K | -124K | -65.58K | 98.49K | 43.29K | -17.36K | -79.84K | -79.84K | -52.51K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -2.7M | -4.15M | -3.42M | -5.44M | -1.71M | -1.39M | -1.74M | -655.39K | 2.18M | 2.41M | 132.43K | -4.76M | -1.31M | -2.39M | -1.17M | -2.91M | -811.17K | -2.92M | -3.03M | -1.53M | -614.09K | -1.77M | -983.71K | -1.63M | -2.25M | -937.31K | -136.57K | -639.32K | -2.1M | -2.64M | -945.27K |
| Capital Expenditures | -344.03K | -3.42M | -3.35M | -5.31M | -1.89M | -1.6M | -1.7M | -817.7K | -1.09M | -802.31K | -1.14M | -4.79M | -2.15M | -1.31M | -1.64M | -2.44M | -915.96K | -2.94M | -3.07M | -1.56M | -679.63K | -1.57M | -983.71K | -1.63M | -2.25M | -937.31K | -804.27K | -645K | -2.1M | -1.3M | -969.27K |
| CapEx % of Revenue | 4.97% | 46.43% | 50.71% | 55.58% | 28.67% | 56.99% | 61.94% | 30.43% | 40.39% | 31.77% | 47.02% | 141.31% | 53.25% | 42.43% | 50.69% | 77.1% | 28.22% | 59.64% | 78.73% | 52.38% | 18.27% | 52.9% | 33.74% | 55.39% | 126.65% | 30.24% | 47.7% | 42.72% | 100.62% | 89.35% | 121.37% |
| Acquisitions | -427.43K | 0 | 306.63K | 0 | 11.97K | 121.38K | 104.58K | 162.3K | 3.16M | 3.23M | 1.32M | 0 | 0 | -1.15M | -478K | -478K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -2.13M | 262.04K | 26.19K | 295.68K | 241.7K | 136.24K | 104.58K | 162.3K | 3.27M | 3.21M | 1.27M | 33.45K | 845.88K | 69.04K | 949.54K | 3.11K | 104.79K | 2.54K | 40.45K | 28.02K | 65.53K | -201.12K | 0 | 0 | 0 | 0 | 667.69K | 5.68K | 64 | -1.34M | 24K |
| Cash from Financing | -204.6K | -834.58K | -779.72K | -209.81K | -721.43K | 701.01K | 782.73K | -721.29K | -2.2M | -2.68M | -370K | 3.52M | -516.19K | 1.25M | -82.78K | 1.6M | -415.13K | 42.29K | 1.79M | 223.32K | -1.32M | 313.03K | -509.52K | 287.52K | 1.02M | -684.93K | -584K | -38K | 1.19M | 1.64M | 500K |
| Debt Issued (Net) | 0 | 0 | -750 | -12.2K | -1.18M | 453.57K | 795K | -700K | -2.2M | -2.68M | -370K | 3.52M | -525K | 1.25M | -100K | 1.1M | -700K | -1.2M | 1.9M | 100K | -1.39M | 290K | -511.09K | 415.06K | 1.11M | -600K | -584K | -38K | 185K | 1.64M | 0 |
| Equity Issued (Net) | 0 | -703.22K | -565.37K | -227.79K | 458.57K | 247.44K | 0 | 0 | 0 | 0 | 0 | -5.01K | 0 | -15.55K | -22.78K | -12.32K | 0 | 0 | -119.09K | 104.29K | 52.5K | -16.65K | 1.56K | -127.54K | -91.23K | -84.93K | 0 | 0 | 1M | 0 | 500K |
| Dividends Paid | -409.2K | -209K | -213.6K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | -703.22K | -585.03K | -244.49K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.01K | 0 | -15.55K | -22.78K | -12.32K | 0 | 0 | -119.09K | -92.86K | 0 | -16.65K | -1.39K | -127.54K | -91.23K | -84.93K | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 204.6K | 77.64K | 0 | 30.18K | 0 | 0 | -12.27K | -21.29K | 0 | 0 | 0 | 0 | 8.81K | 16.31K | 40K | 508.12K | 284.87K | 1.24M | 5.1K | 19.03K | 18.49K | 39.68K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 1.36M | -719.53K | 237.71K | 865K | 1.31M | 23.43K | -93.87K | -364.36K | 419.16K | 39.44K | -62.07K | -60K | -10.32K | -332.27K | 319.61K | 18.63K | -63.14K | -80.03K | 231.08K | 19.77K | -32.44K | -7.59K | 24.25K | 23.59K | -333.86K | 281.1K | 1.51K | -145.15K | 200.53K | -131.3K | -48.86K |
| Free Cash Flow | 3.92M | 853K | 1.08M | 1.2M | 1.86M | -885.19K | -831.18K | 194.63K | -651.63K | -490.23K | -963.3K | -3.61M | -340.01K | -502.08K | -69.15K | -1.1M | 247.19K | -143.56K | -1.6M | -231.56K | 1.22M | -119.5K | 533.77K | -263.93K | -1.35M | 966.04K | -82.18K | -112.83K | -984.53K | -431.42K | -572.86K |
| FCF Margin % | 56.56% | 11.59% | 16.42% | 12.6% | 28.17% | -31.63% | -30.35% | 7.24% | -24.09% | -19.41% | -39.78% | -106.59% | -8.41% | -16.21% | -2.13% | -34.86% | 7.62% | -2.91% | -40.91% | -7.79% | 32.83% | -4.02% | 18.31% | -8.95% | -76.05% | 31.16% | -4.87% | -7.47% | -47.1% | -29.69% | -71.73% |
| FCF Growth % | 512.12% | -21.35% | -9.93% | -35.11% | 309.64% | -6.5% | -527.06% | 129.87% | -32.92% | 49.11% | 73.34% | -962.75% | 32.28% | -626.05% | 93.73% | -545.91% | 272.19% | 91% | -588.96% | -118.96% | 1121.83% | -122.39% | 302.24% | 80.49% | -240.02% | 1275.54% | 27.17% | 88.54% | -128.21% | 24.69% | - |
| FCF per Share | 1.88 | 0.40 | 0.50 | 0.55 | 0.86 | -0.43 | -0.41 | 0.10 | -0.32 | -0.24 | -0.47 | -1.77 | -0.17 | -0.25 | -0.03 | -0.56 | 0.13 | -0.07 | -0.90 | -0.13 | 0.67 | -0.07 | 0.30 | -0.15 | -0.76 | 0.54 | -0.05 | -0.06 | -0.56 | -0.28 | -0.39 |
| FCF Conversion (FCF/Net Income) | 3.13x | 2.49x | 3.30x | 1.40x | 1.31x | 4.55x | -8.69x | -78.20x | -1.37x | -0.45x | -0.04x | -3.45x | 6.02x | -4.60x | 4.77x | 8.58x | 2.90x | 2.39x | 2.07x | 2.18x | 2.41x | 2.51x | 3.53x | 2.04x | 4.75x | 1.24x | 1.83x | -1.25x | -0.85x | 2.29x | 1.98x |
| Interest Paid | 57 | 1.85K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91.26K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102.67K | 84.66K | 83.2K | 94.79K | 55.02K | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 390.61K | 228.49K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.03K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.55K | 12.27K | 50K | 117.06K | 92.67K | 0 | 0 | 0 | 0 | 0 | 0 |
Operator-driven revenue volatility
According to the provided cash flow data, Mexco's OCF/NI ratio reached an extreme 17.18 in 2025Q3, indicating that reported net income is significantly decoupled from actual cash generation and suggesting that non-cash charges or working capital timing differences are heavily distorting the company's true economic performance.
The massive divergence between net income and operating cash flow suggests that the company's accounting earnings are highly sensitive to non-cash items, likely related to the full-cost accounting method for oil and gas properties. Investors should monitor this gap closely, as it implies that reported profitability may not be a reliable proxy for the actual cash available to the business.
As reported in financial statements, Mexco's FCF margin has swung violently from a positive 111.3% in 2025Q3 to a negative 45.6% in 2023Q4, highlighting the extreme sensitivity of the company's cash flow trajectory to the unpredictable capital expenditure cycles of its third-party operators.
The erratic nature of free cash flow suggests that Mexco lacks control over its own capital intensity, as it is forced to fund its share of development costs dictated by external operators. This lack of predictability makes it difficult to assess the company's long-term ability to generate sustainable cash returns for shareholders.
Based on the company's reported figures, the CapEx/Revenue ratio reached a concerning 48.9% in 2025Q3, reflecting a high level of capital intensity that appears to be driven by mandatory participation in third-party drilling programs rather than discretionary growth initiatives by Mexco's own management team.
The high and fluctuating capital expenditure levels suggest that Mexco is often forced to reinvest a significant portion of its revenue just to maintain its interest in existing wells. This dynamic may limit the company's ability to accumulate meaningful cash reserves during periods of lower commodity prices.
Analysis of recent cash flow statements shows that Mexco has inconsistently deployed capital, oscillating between share repurchases and acquisitions, with $227.4K spent on acquisitions in 2025Q3 while simultaneously paying dividends, which may indicate a lack of a clear, long-term strategy for returning value to shareholders.
The simultaneous use of cash for both acquisitions and dividends, despite volatile operating cash flows, warrants further investigation into management's capital allocation priorities. It appears that the company may be struggling to balance the need for reserve replacement with the desire to provide a return to its investor base.
Quick answers to the most common questions about buying MXC stock.
Mexco Energy Corporation (MXC) generated $4.3M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.
Mexco Energy Corporation (MXC) generated $0.9M in free cash flow in 2024. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Mexco Energy Corporation (MXC) spent $3.4M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2024, Mexco Energy Corporation (MXC) returned $0.2M to shareholders via cash dividends and spent $0.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.