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
MXCMexco Energy Corporation
$7.46$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
HomeStocksMXCCash Flow

Mexco Energy Corporation (MXC) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

MXC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMMar'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'97Mar'96
Cash from Operations4.26M4.27M4.43M6.52M3.74M710.05K864.96K1.01M441.02K312.08K175.5K1.18M1.81M811.87K1.57M1.34M1.16M2.79M1.47M1.33M1.9M1.45M1.52M1.37M899.98K1.9M722.09K532.17K1.12M866.93K396.41K
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 Income1.25M1.71M1.34M4.66M2.86M155.93K-99.48K-12.95K-321.49K-694.55K-3.98M-340.99K301.11K-176.37K329.99K155.7K400.84K1.17M713.64K608.38K788.8K577.53K429.85K672.81K189.29K1.54M393.65K-425.77K-1.32M377.87K200.61K
Depreciation & Amortization692.28K2.45M2M1.88M1.37M934.91K881.04K830.2K911.88K1.21M4.56M1.36M1.15M1.1M1.05M1.05M1.11M535.65K00000000002.81M477.83K262.39K
Stock-Based Compensation49.94K205.64K000034.3K22.66K20.75K52.86K116.95K153.39K152.45K138.3K120.12K51.35K26.03K54.69K0000000000000
Deferred Taxes164.63K8.94K311.66K000-881.04K-830.2K00-660.87K-197.5K5.25K-31.5K-27.96K9.91K-282.74K-10.79K217.59K-28.05K291.45K196.01K137.49K171.14K71.1K185.5K00-341.18K94.89K2.57K
Other Non-Cash Items2.91M-7.2K234.11K155.35K100.1K-370875.52K815.55K886.27K1.21M35.16K-74.14K143.63K34.46K-17.77K37.1K-2.17K-4.13K890.66K798.41K921.12K634.79K807.38K703.35K497.15K402.46K426.1K910.78K-40.09K40.09K-38.15K
Working Capital Changes-195.78K-102.83K543.6K-186.74K-584.75K-380.42K54.62K187.07K-144.51K-259.39K106.8K273.35K58.58K-253.43K121.01K33.5K-91.95K1.05M-347.13K-53.72K-100.71K43.3K142.76K-177.61K142.44K-224.07K-97.66K47.16K14.74K-123.75K-31.01K
Change in Receivables-95.03K-170.64K362.92K-63.68K-658.35K-367.09K64.9K482.64K-437.08K-117.13K171.04K197.17K-90.9K-117.12K63.05K186.16K-84.39K355.96K0000000000000
Change in Inventory00000044.83K284.22K14.35K6.96K-21.82K-188.96K-3.02K-2.5K-339.17K-543.07K-433.44K00000000000000
Change in Payables53.41K69.06K16.2K-33.48K95.14K3.22K-44.83K-284.22K303.83K-124K-65.58K98.49K43.29K-17.36K-79.84K-79.84K-52.51K00000000000000
Cash from Investing-2.7M-4.15M-3.42M-5.44M-1.71M-1.39M-1.74M-655.39K2.18M2.41M132.43K-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 Revenue4.97%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-427.43K0306.63K011.97K121.38K104.58K162.3K3.16M3.23M1.32M00-1.15M-478K-478K000000000000000
Investments-------------------------------
Other Investing-2.13M262.04K26.19K295.68K241.7K136.24K104.58K162.3K3.27M3.21M1.27M33.45K845.88K69.04K949.54K3.11K104.79K2.54K40.45K28.02K65.53K-201.12K0000667.69K5.68K64-1.34M24K
Cash from Financing-204.6K-834.58K-779.72K-209.81K-721.43K701.01K782.73K-721.29K-2.2M-2.68M-370K3.52M-516.19K1.25M-82.78K1.6M-415.13K42.29K1.79M223.32K-1.32M313.03K-509.52K287.52K1.02M-684.93K-584K-38K1.19M1.64M500K
Debt Issued (Net)00-750-12.2K-1.18M453.57K795K-700K-2.2M-2.68M-370K3.52M-525K1.25M-100K1.1M-700K-1.2M1.9M100K-1.39M290K-511.09K415.06K1.11M-600K-584K-38K185K1.64M0
Equity Issued (Net)0-703.22K-565.37K-227.79K458.57K247.44K00000-5.01K0-15.55K-22.78K-12.32K00-119.09K104.29K52.5K-16.65K1.56K-127.54K-91.23K-84.93K001M0500K
Dividends Paid-409.2K-209K-213.6K0000000000000000000000000000
Share Repurchases0-703.22K-585.03K-244.49K0000000-5.01K0-15.55K-22.78K-12.32K00-119.09K-92.86K0-16.65K-1.39K-127.54K-91.23K-84.93K00000
Other Financing204.6K77.64K030.18K00-12.27K-21.29K00008.81K16.31K40K508.12K284.87K1.24M5.1K19.03K18.49K39.68K000000000
Net Change in Cash1.36M-719.53K237.71K865K1.31M23.43K-93.87K-364.36K419.16K39.44K-62.07K-60K-10.32K-332.27K319.61K18.63K-63.14K-80.03K231.08K19.77K-32.44K-7.59K24.25K23.59K-333.86K281.1K1.51K-145.15K200.53K-131.3K-48.86K
Free Cash Flow3.92M853K1.08M1.2M1.86M-885.19K-831.18K194.63K-651.63K-490.23K-963.3K-3.61M-340.01K-502.08K-69.15K-1.1M247.19K-143.56K-1.6M-231.56K1.22M-119.5K533.77K-263.93K-1.35M966.04K-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 Share1.880.400.500.550.86-0.43-0.410.10-0.32-0.24-0.47-1.77-0.17-0.25-0.03-0.560.13-0.07-0.90-0.130.67-0.070.30-0.15-0.760.54-0.05-0.06-0.56-0.28-0.39
FCF Conversion (FCF/Net Income)3.13x2.49x3.30x1.40x1.31x4.55x-8.69x-78.20x-1.37x-0.45x-0.04x-3.45x6.02x-4.60x4.77x8.58x2.90x2.39x2.07x2.18x2.41x2.51x3.53x2.04x4.75x1.24x1.83x-1.25x-0.85x2.29x1.98x
Interest Paid571.85K00000000091.26K00000000102.67K84.66K83.2K94.79K55.02K000000
Taxes Paid390.61K228.49K00000000013.03K0000000088.55K12.27K50K117.06K92.67K000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetFortress
Cash FlowDeteriorating
Top Statement Risk

Operator-driven revenue volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2025Q3)

Earnings Quality Masked by Accruals

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.

FCF Volatility Undermines Capital Stability

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.

Capital Intensity Driven by Operators

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.

Capital Allocation Lacks Strategic Focus

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.

MXC — Frequently Asked Questions

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

How much cash does Mexco Energy Corporation (MXC) generate from operations?

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.

What is Mexco Energy Corporation's free cash flow?

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.

What is Mexco Energy Corporation's capital expenditure (CapEx)?

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.

How does Mexco Energy Corporation distribute cash to shareholders?

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.