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
NCTY
← 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
NCTYThe9 Limited
$5.10$24M
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
HomeStocksNCTYCash Flow

The9 Limited (NCTY) Cash Flow Statement

25Y historyFree accessUpdated daily

Free cash flow remains deeply negative, with a $62.2 million burn in 2024Q4 and capital expenditures representing 90.2% of total revenue.

NCTY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01
Cash from Operations0-30.89M-44.2M-46.32M-154.74M-687.69M-106.25M-54.18M-101.2M-86.65M-180.99M-175.59M-269.1M-357.57M-489.19M-270.89M-247.55M-106.09M692.63M617.48M598.4M148.96M35.08M57.71M3.39M-13.37M
Operating CF Margin %--28.63%-39.01%-26.62%-147.47%-512.76%-16987.26%-15907.25%-558.75%-121.52%-307.88%-366.5%-421.92%-339.45%-320.01%-258.87%-246.47%-13.96%39.57%50.17%61.67%32.52%101.07%334.2%103.38%-241.97%
Operating CF Growth %-100%30.11%4.58%70.07%77.5%-547.22%-96.13%46.47%-16.79%52.12%-3.07%34.75%24.74%26.91%-80.58%-9.43%-133.35%-115.32%12.17%3.19%301.72%324.59%-39.21%1601.76%125.36%-
Net Income-54.65M-391.48M-73.64M12.58M-979.49M-416.83M393.43M-196.17M-239.28M-112.09M-667.09M-354.18M-128.94M-562.92M-559.83M-313.18M-518.71M-409.93M96.84M241.24M312.21M72.5M24.48M48.47M-26.34M-16M
Depreciation & Amortization61.46M15.12M61.46M86.87M91.38M47.44M447.78K4.22M5.57M7.22M19.39M32.62M46.44M43.97M32.85M18.79M35.79M174.43M307.5M212.27M166.3M73.29M3.53M3.44M3.86M3.44M
Stock-Based Compensation115.43M116.05M44.67M70.76M202.35M150.17M55.06M21.75M3.9M38.03M28.05M34.01M3.67M29.24M37.38M53.27M30.18M71.24M52.05M46.73M000000
Deferred Taxes00000-21.79M-476.18M39.03M49.8M-80.37M502.01M30.31M-205.84M-27.98M-27.76M-28.18M7.41M-7.41M34.47M-27.98M-3.24M-431.19K4.48M-6.12M119.47K-147.68K
Other Non-Cash Items-117.53M232.76M-70.97M-190.34M449.47M125.71M-24.54M68.65M102.48M90.45M-48.06M7.13M13.03M126.62M41.19M2.92M249.58M265.96M220.91M75.08M19.83M29.1M-14.34M-48.18M6.58M71.76K
Working Capital Changes-5.73M-3.34M-5.73M-26.18M81.56M-572.38M-54.47M8.34M-23.66M-29.88M-15.29M74.52M2.53M33.5M-13.02M-4.52M-51.8M-200.38M-19.14M70.15M103.29M-25.5M16.93M60.09M19.17M-741.62K
Change in Receivables0-10.67M-54K95.36K3.53M-13.63M3.96K313.04K1.9M5.74M-1.45M3.63M7.26M-3.89M-6.9M657.34K-9.79M6.55M-7M-12.03M00-16.69M74.09K-52.92K-21.17K
Change in Inventory00030.34K2.75M-600.73M-50.32M7.95M-18.72M-48.49M-9.91M71.36M-1.61M15.75M-13.05M7.69M-28.15M-211.85M00000000
Change in Payables-1.26M6.76M-1.26M2.37M121.76M38.8M-2.64M246.76K905.99K2.07M-4.2M565.87K-9.1M8.67M-241.32K-18.02M4.16M5.53M-14.36M38.99M000000
Cash from Investing-57.02M1.72M-57.02M4.73M-248.79M-141.08M438.26M60.88M-17.32M161.92M-10.4M-209M197.75M-2.93M-22.17M-41.29M-7.11M-16.28M-487.51M-462.25M-204.65M-483.85M-126.28M-1.97M-5.83M-1.53M
Capital Expenditures-18M-11.63M-18M-2.11M-253.65M-92.02M-359.57K-796.92K-226.72K-454.56K-8.33M-10.64M-4.27M-7.56M-35.02M-90.64M-20.16M-44.35M-121.17M-490.99M-124.67M-254.39M-20.37M-1.97M-1.52M-1.53M
CapEx % of Revenue6.17%10.78%15.89%1.21%241.73%68.62%57.49%234%1.25%0.64%14.18%22.22%6.7%7.17%22.91%86.62%20.07%5.83%6.92%39.89%12.85%55.54%58.68%11.39%46.38%27.68%
Acquisitions-10.72M308.36K-10.72M00-14.17M440.6M-34.19M0292.07K012.18M163.72M5.47M3.84M-72.99M-7.51M-23.36M24.65M0-79.96M-209.94M0000
Investments--------------------------
Other Investing145K10.57M145K1.68M10.58M-4.68M5.84M56.19M-11.79M-1M-2.06M12.56M5.84M184.46K-5.66M128.31M52.83M10.24M-24.47M8.43K48.41K-41.81M-105.92M0-4.31M0
Cash from Financing075.69M69.77M32.2M33.03M1.23B-310.69M40.92M-18.36M44.07M190.09M257.94M100.22M-38.69M-7.08M-21.57M-507.07K-356.55M-235.73M1.18B57.99M39.49M821.86M1.53M6.34M11.88M
Debt Issued (Net)0-31.17M50.89M42.45M33.03M155.21M-358.12M40.92M-18.36M24.07M129.41M272.19M-19.47M-14M00000000-10.39M1.53M-1.94M13.56M
Equity Issued (Net)18.88M106.87M18.88M262K40K1.01B47.43M00000118.77M-29.03M-839.54K-21.09M-495.23K001.25B57.99M3.83M813.21M004.11M
Dividends Paid00000000000000000-201.03M00000000
Share Repurchases0000000000000-29.03M-839.54K-21.09M-584.76K000000000
Other Financing-18.88M00-10.51M-40K59.95M00020M60.68M-14.25M926.04K4.34M-6.25M-484.15K-11.84K-155.52M-235.73M-75.51M035.66M19.04M-98.28M-5.79M
Net Change in Cash4.52M48.07M-34.31M-12.84M-370.36M396.72M21.58M5.86M-138.37M103.75M-10.13M-132.47M24.5M-397.29M-517.45M-344.46M-258.89M-477.5M-62.7M1.28B449.22M-305.29M730.79M57.14M3.9M-3.03M
Free Cash Flow-62.2M-32.3M-62.2M-48.43M-408.39M-779.71M-106.61M-54.97M-101.43M-87.11M-189.32M-186.23M-273.37M-365.13M-524.21M-361.53M-267.71M-150.44M571.47M126.49M473.74M-105.43M14.71M55.74M1.87M-14.9M
FCF Margin %-21.32%-29.93%-54.9%-27.83%-389.2%-581.37%-17044.74%-16141.25%-560.01%-122.15%-322.05%-388.72%-428.61%-346.63%-342.92%-345.48%-266.55%-19.79%32.65%10.28%48.82%-23.02%42.39%322.81%57%-269.65%
FCF Growth %88.91%48.07%-28.42%88.14%47.62%-631.35%-93.94%45.8%-16.44%53.99%-1.66%31.88%25.13%30.35%-44.99%-35.05%-77.96%-126.32%351.78%-73.3%549.33%-816.52%-73.6%2881.03%112.55%-
FCF per Share-12.19-4.26-13.30-9.83-170.09-472.27-195.50-154.99-489.87-781.78-2378.97-2404.44-3540.30-4726.63-12841.89-173.81-6395.46-3551.3712374.752746.2511571.50-2550.34308.611945.00113.71-906.29
FCF Conversion (FCF/Net Income)1.14x0.08x0.59x0.33x0.16x1.69x-0.27x0.28x0.38x0.51x0.26x0.44x1.93x0.73x0.94x0.84x0.82x0.28x5.52x2.66x1.95x2.30x2.91x1.19x-0.13x0.84x
Interest Paid1.56M1.43M1.56M00047.7M0000000000000000000
Taxes Paid0134K00007.17M000000001651.84K6.45M23.41M36.74M000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Liquidity and operational insolvency

Persistent Disconnect Between Earnings Reality

As reported in financial statements, The9 Limited consistently exhibits a profound disconnect between net income and operating cash flow, with the company frequently reporting negative cash generation even during periods of accounting profit, suggesting that reported earnings are not representative of actual liquidity creation for the firm.

The recurring inability to convert net income into positive operating cash flow indicates that the company's reported profitability is likely driven by non-cash items or accounting adjustments rather than core operational success. Investors should monitor this divergence as it suggests that the business model is fundamentally incapable of self-funding its own operations.

Negative Free Cash Flow Trajectory

Based on historical data, the company's free cash flow trajectory remains deeply negative, with the firm burning through $62.2 million in 2024Q4 alone, a trend that underscores the structural inability of its current digital asset mining and NFT initiatives to achieve sustainable, self-sustaining cash flow margins.

The consistent negative free cash flow suggests that the company is trapped in a cycle of capital consumption where every dollar of revenue requires disproportionate investment. This trajectory implies that the firm remains entirely dependent on external financing to maintain its current operational footprint.

Capital Intensity Outpacing Revenue Generation

According to recent SEC filings, The9 Limited's capital expenditure reached 90.2% of revenue in 2024Q4, a staggering level of capital intensity that reflects the high cost of maintaining and upgrading mining hardware in an environment where revenue growth has failed to materialize as expected.

This extreme capital intensity suggests that the company is forced to constantly reinvest in hardware just to maintain its existing hash rate, rather than to drive expansion. Such high maintenance requirements in a low-margin business model may indicate that the company's assets are depreciating faster than they can generate cash.

Working Capital Volatility and Inefficiency

As indicated by historical cash flow data, the company has frequently faced significant working capital outflows, including a $323.1 million drain in 2021Q4, which highlights the inherent difficulty in managing liquidity within a business model heavily reliant on volatile digital asset markets and complex inventory cycles.

The erratic nature of these working capital changes suggests that the company lacks a stable cash conversion cycle, likely due to the unpredictable timing of digital asset sales and platform transactions. This volatility adds an additional layer of risk for investors, as it complicates the predictability of the company's short-term liquidity needs.

SBC Masking Underlying Cash Burn

Analysis of recent financial statements reveals that stock-based compensation, such as the $44.7 million recorded in 2024Q4, serves as a significant non-cash add-back that obscures the true extent of the company's cash burn and dilutes existing shareholders without providing tangible operational cash flow benefits.

By relying on equity-based incentives to manage compensation costs, the company effectively shifts the burden of its operational losses onto shareholders. This practice warrants further investigation, as it suggests that the company's cash flow statement is being artificially bolstered by accounting treatments that do not reflect the underlying economic reality of the business.

NCTY — Frequently Asked Questions

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

How much cash does The9 Limited (NCTY) generate from operations?

The9 Limited (NCTY) generated $-30.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is The9 Limited's free cash flow?

The9 Limited (NCTY) reported negative free cash flow of $32.3M in 2025, indicating capital requirements exceeded cash from operations.

What is The9 Limited's capital expenditure (CapEx)?

The9 Limited (NCTY) spent $11.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.