Liquidity is rapidly depleting, with cash reserves falling to $654.0K in 2026Q1 from a peak of $4.9M in 2024Q4, reflecting a persistent negative free cash flow trend.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 |
|---|
| Cash from Operations | -5.94M | -5.14M | -3.09M | -6.11M | -7.29M | -7.3M | -5.68M | -5.42M | -3.6M | -3.82M | -2.16M | -1.44M | -733K | -216.29K | -581.73K | -509.72K | -2.57M | -3.8M | -25.4M | -8.22M |
| Operating CF Margin % | - | -54.92% | -37.45% | -87.28% | -163.49% | -5570.23% | -3999.3% | -8600% | - | - | - | - | - | - | - | - | - | - | - | -965.92% |
| Operating CF Growth % | -450.45% | -66.3% | 49.36% | 16.24% | 0.1% | -28.49% | -4.82% | -50.63% | 5.76% | -76.79% | -50.03% | -96.32% | -238.9% | 62.82% | -14.13% | 80.17% | 32.35% | 85.04% | -208.98% | - |
| Net Income | -6.27M | -5.85M | -4M | -6.38M | -8.31M | -10.52M | -6.16M | -5.5M | -5.97M | -5.4M | -4.33M | -3.44M | -468K | 82.19K | -746.71K | -273.78K | -2.31M | -1.68M | -20.15M | -10.51M |
| Depreciation & Amortization | 300K | 342K | 314K | 329K | 193K | 42K | 82K | 30K | 31K | 30K | 24K | 8K | 1K | 0 | 10K | 11.3K | 9K | 7K | 1.2M | 190K |
| Stock-Based Compensation | 495K | 517K | 390K | 453K | 774K | 373K | 645K | 692K | 1M | 1.63M | -23K | 398K | 57K | 2.88K | 115.17K | -126.38K | 80K | 217K | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | -328K | 0 | 0 | 0 | -794K | 1.51M | 0 | 0 | 0 | -204K | 0 | 0 | 273.78K | 2.31M | 1.68M | 0 | 0 |
| Other Non-Cash Items | 387.11K | 142K | 665K | 95.26K | 3K | 2.61M | -33K | 71K | -287K | -206K | 1.83M | 1.57M | 6K | -320.11K | 164.98K | -336.84K | -2.34M | -2.58M | -5.51M | 4.36M |
| Working Capital Changes | -853.11K | -291K | -466K | -275.26K | 50K | 195K | -216K | 80K | 117K | 134K | 347K | 19K | -125K | 18.74K | 39.91K | -57.8K | -320K | -1.44M | -939K | -2.26M |
| Change in Receivables | -142.18K | -641K | 67K | 1.13M | -1.86M | -111K | 13K | -37K | 136.62K | 16.58K | -26.93K | 13.36K | -47.74K | 5.19K | 39.91K | -6.31K | 0 | 0 | 2.37M | 0 |
| Change in Inventory | -870.67K | -142K | 112K | -1.87M | -219K | 0 | 0 | -83K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.25M | 0 |
| Change in Payables | -1.1M | 82K | -65K | -310.81K | 1.31M | 253K | -74K | 193K | 34K | -9K | 294K | 2K | -100K | 0 | -70K | -28.9K | 518K | -315K | -1.64M | 0 |
| Cash from Investing | -242K | -196K | 53K | -7K | -993K | 161K | -211K | 1.07M | -1.42M | -16K | -36K | -47K | -25K | 86.23K | -1.34K | 0 | 59K | 497K | 276K | 12.34M |
| Capital Expenditures | -62K | -16K | -7K | -7K | -27K | -23K | -41K | -308K | -40K | -16K | -36K | -47K | -25K | 0 | 0 | 0 | 0 | -6K | -154K | -1.43M |
| CapEx % of Revenue | 0.6% | 0.17% | 0.08% | 0.1% | 0.61% | 17.56% | 28.87% | 488.89% | - | - | - | - | - | - | - | - | - | - | - | 168.27% |
| Acquisitions | 0 | -187K | 38K | 0 | -866K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -180K | 0 | -16K | 0 | -199K | 184K | -170K | 181K | -181K | 0 | 0 | 0 | 0 | 86.23K | -1.34K | 0 | 59K | 503K | 430K | 13.77M |
| Cash from Financing | 3.35M | 3M | 5.59M | 6.13M | -67K | 16.29M | 6.09M | 266K | 9.04M | 5.61M | 1.31M | 1.76M | 1.51M | 124.58K | 342.02K | 511.56K | 1.54M | 919K | -12.47M | 3.33M |
| Debt Issued (Net) | 305K | -135K | -235K | -124K | -67K | 0 | 0 | 0 | -554K | -583K | -25K | -123.03K | 0 | 0 | 297.16K | 355.23K | 0 | 0 | -12.51M | 0 |
| Equity Issued (Net) | 53K | 3.13M | 5.83M | 6.26M | 0 | 12.58M | 6M | 0 | 0 | 6.19M | 1.34M | 0 | 1.42M | 0 | 26.97K | -311.61K | 527.06K | 0 | 0 | 4.48M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130K | 0 | 0 | 0 | 0 | 4.49M |
| Other Financing | 3M | 0 | 0 | 0 | 0 | 3.71M | 99K | 266K | 9.59M | 0 | 0 | 1.89M | 86K | 124.58K | 100.35K | 335.35K | 449.55K | 919K | 42K | -1.15M |
| Net Change in Cash | -2.79M | -2.32M | 2.62M | -99K | -8.58M | 9.17M | 308K | -3.76M | 3.36M | 1.77M | -885K | 274K | 641K | -5.39K | -230.63K | 1.84K | -969K | -2.38M | -37.59M | 7.45M |
| Free Cash Flow | -6M | -5.16M | -3.1M | -6.11M | -7.32M | -7.32M | -5.72M | -5.73M | -3.64M | -3.83M | -2.19M | -1.49M | -758K | -216.29K | -581.73K | -509.72K | -2.57M | -3.81M | -25.55M | -9.65M |
| FCF Margin % | -58.43% | -55.1% | -37.53% | -87.38% | -164.1% | -5587.79% | -4028.17% | -9088.89% | - | - | - | - | - | - | - | - | - | - | - | -1134.2% |
| FCF Growth % | -104.24% | -66.44% | 49.3% | 16.45% | 0.04% | -27.97% | 0.1% | -57.44% | 5.11% | -74.62% | -47.71% | -96.04% | -250.46% | 62.82% | -14.13% | 80.17% | 32.46% | 85.11% | -164.73% | - |
| FCF per Share | -1.25 | -1.64 | -3.40 | -19.17 | -52.64 | -98.81 | -206.51 | -572.83 | -366.12 | -0.17 | -377.08 | -289.44 | - | - | - | -0.00 | -1111.11 | -1874.38 | -999999.00 | -999999.00 |
| FCF Conversion (FCF/Net Income) | 0.96x | 0.88x | 0.77x | 0.96x | 0.88x | 0.69x | 0.92x | 0.99x | 0.60x | 0.71x | 0.50x | 0.42x | 1.57x | 0.70x | 1.32x | 1.86x | 1.11x | 2.27x | 1.26x | 0.78x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71K | 0 |
Liquidity and dilution risk
Based on reported quarterly filings, MYSZ consistently exhibits a negative relationship between net income and operating cash flow, with OCF/NI ratios frequently exceeding 1.0, which suggests that accounting losses are being compounded by actual cash outflows rather than being mitigated by non-cash accruals or depreciation.
The recurring pattern of negative operating cash flow exceeding net losses indicates that the company is not merely accounting for paper losses but is actively consuming liquidity to sustain operations. This divergence suggests that the underlying business model lacks the cash-generative capacity required to offset its operational overhead, leaving the firm reliant on external financing.
As reported in financial statements, MYSZ has failed to generate positive free cash flow in any of the last ten quarters, with the most recent 2026Q1 period showing a cash burn of $2.1M, reflecting a deeply entrenched trend of negative margins and unsustainable capital intensity.
The consistent inability to reach cash flow break-even, even when capital expenditures remain minimal, highlights the structural weakness in the company's core profitability. Investors should monitor whether the current trajectory forces management to prioritize survival over long-term product development, potentially stalling the scaling of the SaaS segment.
According to recent SEC filings, MYSZ's working capital changes have been highly erratic, swinging from a $818K outflow in 2026Q1 to a $643K inflow in 2025Q3, which suggests significant instability in inventory management and the timing of collections within the retail-heavy Orgad subsidiary.
This volatility in working capital suggests that the company struggles to maintain a predictable cash conversion cycle, likely due to the inventory-intensive nature of its retail operations. Such fluctuations complicate cash forecasting and may indicate that the company is forced to manage liquidity on a quarter-to-quarter basis rather than through long-term planning.
Based on the provided data, MYSZ has directed its limited capital toward small-scale acquisitions and operational funding rather than shareholder returns, with no dividends or buybacks recorded, underscoring the company's status as a cash-consuming entity that remains in a perpetual state of capital-seeking.
The absence of capital returns is expected given the persistent cash burn, but the reliance on acquisitions to drive top-line growth appears to be a strategy that has yet to yield a positive return on invested capital. The deployment of cash into these ventures warrants further investigation to determine if they are truly accretive or merely masking the decline of the core software business.
Quick answers to the most common questions about buying MYSZ stock.
My Size, Inc. (MYSZ) generated $-5.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
My Size, Inc. (MYSZ) reported negative free cash flow of $5.2M in 2025, indicating capital requirements exceeded cash from operations.
My Size, Inc. (MYSZ) 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.