Mega Matrix Inc MPU
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-0.75
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | $26.1M | $36.2M | — | — | — |
| Cost of revenue | $11.7M | $15.2M | — | — | — |
| Gross profit | $14.4M | $21.0M | — | — | — |
| SG&A | $30.9M | $10.1M | $5.2M | $11.2M | — |
| Total operating expenses | $43.3M | $32.6M | $5.3M | $11.2M | — |
| Operating income | -$28.9M | -$11.6M | -$5.3M | -$11.2M | — |
| Interest expense | $101.9K | $131.3K | — | — | — |
| Pre-tax income | -$34.3M | -$10.8M | -$4.6M | -$9.3M | — |
| Income tax | $1.6K | $275.4K | $87.1K | $48.9K | — |
| Net income | -$34.3M | -$8.9M | -$4.1M | -$8.5M | — |
| EPS, basic | -0.75 | -0.23 | -0.13 | -0.37 | — |
| EPS, diluted | -0.75 | -0.23 | -0.13 | -0.37 | — |
| Shares, diluted (wtd. avg.) | $45.7M | $38.0M | $31.3M | $23.0M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash and equivalents | $7.3M | $8.9M | $3.1M | $7.3M | $7.4M |
| Short-term investments | $4.1K | $7.0K | — | — | — |
| Receivables | $508.8K | $422.8K | — | — | — |
| Total current assets | $17.7M | $14.9M | $11.6M | — | — |
| Goodwill | $2.9M | $2.9M | $2.9M | — | — |
| Other intangibles | $113.5K | $183.8K | — | — | — |
| Total assets | $22.4M | $19.5M | $13.3M | — | — |
| Accounts payable | $775.3K | $1.0M | — | — | — |
| Total liabilities | $4.4M | $5.4M | $2.9M | — | — |
| Retained earnings | -$60.6M | -$26.3M | -$17.5M | — | — |
| Total equity | $18.1M | $14.1M | $10.4M | $7.0M | $11.8M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Operating cash flow | -$9.9M | $4.1M | -$3.0M | -$5.9M | — |
| Stock-based compensation | $10.7M | $146.4K | $237.7K | — | — |
| Investing cash flow | -$1.6M | -$1.9M | -$4.8M | -$52.5K | — |
| Financing cash flow | $9.9M | $3.5M | $3.7M | $5.8M | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001213900-26-044335.
Others in SIC 7812
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| FUBO | FuboTV Inc. | $3.85B | — | 18.6% |
| LION | Lionsgate Studios Corp. | $3.32B | — | 1.8% |
| ANGX | Angel Studios, Inc. | $843.8M | — | 233.2% |
| STRZ | STARZ ENTERTAINMENT CORP /CN/ | $460.5M | — | — |
| CURI | CuriosityStream Inc. | $160.8M | — | 40.1% |
| TOON | Kartoon Studios, Inc. | $41.1M | — | 20.7% |
| GAIA | GAIA, INC | $39.9M | — | 10.8% |