MPU Chart
About

Mega Matrix Inc. operates streaming platform in the vertical screen entertainment through its FlexTV. Its FlexTV is a short drama streaming platform that produces English, Japanese, and Thai dramas that also translated into various languages for its users across various parts of Europe, America, and Southeast Asia. The company also acquires third party content licenses, which it then translates and distributes on its FlexTV platform; and provides online advertising services. Further, it produces film in the United States, Mexico, Australia, Thailand, and the Philippines. Mega Matrix Inc. was incorporated in 1997 and is based in Singapore.

Fundamentals
Scroll to Statements
Sector Communication Services Industry Entertainment Market Cap 61.27M
Enterprise Value 48.72M Income -16.63M Sales 31.14M
Book/sh 0.55 Cash/sh 0.14 Dividend Yield
Payout 0.00% Employees 18 IPO
P/E Forward P/E PEG
P/S 1.97 P/B 1.56 P/C
EV/EBITDA -4.37 EV/Sales 1.56 Quick Ratio 1.93
Current Ratio 7.18 Debt/Eq LT Debt/Eq
EPS (ttm) -0.37 EPS next Y EPS Growth
Revenue Growth -40.90% Earnings 2019-11-14 17:00 ROA -30.77%
ROE -62.46% ROIC Gross Margin 54.37%
Oper. Margin -177.48% Profit Margin -53.39% Shs Outstand 61.88M
Shs Float 59.37M Short Float 2.48% Short Ratio 4.39
Short Interest 52W High 4.44 52W Low 0.56
Beta 1.84 Avg Volume 181.45K Volume 28.65K
Target Price Recom None Prev Close $0.90
Price $0.86 Change -4.31%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
Mean price target
2. Current target
$0.86
Latest analyst target
3. DCF / Fair value
$-6.40
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.86
Low
High
Mean

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2016-03-16 main Taglich Brothers — → Speculative Buy $15
Insider Transactions
Date Shares Url Text Insider Position Transaction Start Date Ownership
0 6000 WANG QIN CAROL Chief Financial Officer 2024-09-30 00:00:00 D
1 30000 HU YUCHENG Chief Executive Officer 2024-09-30 00:00:00 D
2 6000 GAO XIANGCHEN Chief Operating Officer 2024-08-30 00:00:00 D
3 6000 WANG QIN CAROL Chief Financial Officer 2024-06-28 00:00:00 D
4 30000 HU YUCHENG Chief Executive Officer 2024-06-28 00:00:00 D
5 250000 HU YUCHENG Chief Executive Officer 2024-06-20 00:00:00 D
6 6000 GAO XIANGCHEN Chief Operating Officer 2024-05-30 00:00:00 D
7 6000 WANG QIN CAROL Chief Financial Officer 2024-03-28 00:00:00 D
8 30000 HU YUCHENG Chief Executive Officer 2024-03-28 00:00:00 D
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems17.66K144.65K-1.19M27.47K
TaxRateForCalcs0.030.210.210.00
NormalizedEBITDA-7.71M-5.95M149.40K-26.54M
TotalUnusualItems691.40K688.80K-5.66M22.47M
TotalUnusualItemsExcludingGoodwill691.40K688.80K-5.66M22.47M
NetIncomeFromContinuingOperationNetMinorityInterest-8.88M-4.07M-8.47M14.95M
ReconciledDepreciation4.60M0.00111.10K1.18M
ReconciledCostOfRevenue15.16M0.000.000.00
EBITDA-7.02M-5.26M-5.51M-4.07M
EBIT-11.62M-5.26M-5.62M-5.24M
NetInterestIncome131.30K0.000.00-2.51M
InterestExpense0.00120.00K2.51M
InterestIncome131.30K0.000.00
NormalizedIncome-9.56M-4.61M-4.00M-7.50M
NetIncomeFromContinuingAndDiscontinuedOperation-8.88M-4.07M-8.47M14.95M
TotalExpenses47.80M5.26M5.62M11.54M
RentExpenseSupplemental94.00K147.60K
TotalOperatingIncomeAsReported-11.62M-5.26M-11.20M19.11M
DilutedAverageShares38.00M31.32M22.99M11.32M
BasicAverageShares38.00M31.32M22.99M11.32M
DilutedEPS-0.23-0.13-0.371.32
BasicEPS-0.23-0.13-0.371.32
DilutedNIAvailtoComStockholders-8.88M-4.07M-8.47M14.95M
NetIncomeCommonStockholders-8.88M-4.07M-8.47M14.95M
NetIncome-8.88M-4.07M-8.47M14.95M
MinorityInterests1.62M615.00K832.20K237.10K
NetIncomeIncludingNoncontrollingInterests-10.50M-4.68M-9.30M14.71M
NetIncomeContinuousOperations-10.50M-4.68M-9.30M14.71M
TaxProvision-275.40K87.10K-48.90K18.00K
PretaxIncome-10.78M-4.59M-9.35M14.73M
OtherIncomeExpense708.00K671.80K-3.73M22.47M
OtherNonOperatingIncomeExpenses35.80K58.20K1.93M3.60K
SpecialIncomeCharges-770.80K-1.03M-5.66M22.47M
GainOnSaleOfPPE0.00-194.90K
GainOnSaleOfBusiness0.00-1.03M0.00
WriteOff770.80K0.0078.90K1.15M
ImpairmentOfCapitalAssets0.000.005.58M4.20M
RestructuringAndMergernAcquisition0.00-27.74M
EarningsFromEquityInterest-19.20K-75.20K0.00
GainOnSaleOfSecurity1.46M1.72M
NetNonOperatingInterestIncomeExpense131.30K0.000.00-2.51M
TotalOtherFinanceCost120.00K2.51M
InterestExpenseNonOperating0.00120.00K2.51M
InterestIncomeNonOperating131.30K0.000.00
OperatingIncome-11.62M-5.26M-5.62M-5.24M
OperatingExpense32.64M5.26M5.62M11.54M
OtherOperatingExpenses12.50K431.00K
OtherTaxes0.006.00K76.70K
ProvisionForDoubtfulAccounts-300.00K
DepreciationAmortizationDepletionIncomeStatement0.001.18M
DepreciationAndAmortizationInIncomeStatement0.001.18M
DepreciationIncomeStatement0.001.18M
SellingGeneralAndAdministration32.64M5.26M5.62M9.76M
SellingAndMarketingExpense22.56M28.00K0.00
GeneralAndAdministrativeExpense10.08M5.24M5.62M9.76M
OtherGandA7.53M3.73M3.59M6.86M
InsuranceAndClaims345.70K371.80K747.80K
RentAndLandingFees94.00K147.60K
SalariesAndWages2.55M1.51M2.03M2.16M
GrossProfit21.02M0.000.006.29M
CostOfRevenue15.16M0.000.000.00
TotalRevenue36.18M0.000.006.29M
OperatingRevenue36.18M0.000.006.29M
Line Item2021-12-31
TreasurySharesNumber0.00
OrdinarySharesNumber40.47M31.72M26.48M22.08M
ShareIssued40.47M31.72M26.48M22.08M
TotalDebt0.00
TangibleBookValue11.04M10.40M7.98M6.36M
InvestedCapital14.11M10.40M7.98M12.05M
WorkingCapital9.55M8.63M6.96M6.12M
NetTangibleAssets11.04M10.40M7.98M6.36M
CapitalLeaseObligations0.00
CommonStockEquity14.11M10.40M7.98M12.05M
TotalCapitalization14.11M10.40M7.98M12.05M
TotalEquityGrossMinorityInterest14.11M10.40M6.96M11.81M
MinorityInterest0.00-1.02M-237.10K
StockholdersEquity14.11M10.40M7.98M12.05M
GainsLossesNotAffectingRetainedEarnings0.00
TreasuryStock0.000.00
RetainedEarnings-26.34M-17.45M-13.42M-4.95M
AdditionalPaidInCapital40.41M27.82M21.37M16.98M
CapitalStock40.50K31.80K26.50K22.10K
CommonStock40.50K31.80K26.50K22.10K
PreferredStock0.000.000.000.00
TotalLiabilitiesNetMinorityInterest5.35M2.94M5.59M3.14M
TotalNonCurrentLiabilitiesNetMinorityInterest0.000.000.000.00
DerivativeProductLiabilities0.00
NonCurrentDeferredLiabilities0.00
NonCurrentDeferredTaxesLiabilities0.00
LongTermDebtAndCapitalLeaseObligation0.00
LongTermCapitalLeaseObligation0.00
CurrentLiabilities5.35M2.94M5.59M3.14M
OtherCurrentLiabilities2.26M185.40K
CurrentDeferredLiabilities0.000.00
CurrentDeferredRevenue0.000.00
CurrentDeferredTaxesLiabilities0.000.00
PayablesAndAccruedExpenses3.10M2.76M5.59M3.14M
CurrentAccruedExpenses2.10M0.00132.70K161.30K
Payables1.00M2.76M5.46M2.98M
DuetoRelatedPartiesCurrent0.002.76M5.18M0.00
TotalTaxPayable2.70K1.10K18.50K13.70K
IncomeTaxPayable2.70K1.10K18.50K13.70K
AccountsPayable1.00M0.00254.70K2.96M
TotalAssets19.46M13.34M12.55M14.95M
TotalNonCurrentAssets4.55M1.77M0.005.69M
NonCurrentDeferredAssets0.00
NonCurrentDeferredTaxesAssets0.00
InvestmentsAndAdvances1.48M1.77M0.00
LongTermEquityInvestment1.48M1.77M0.00
InvestmentsInOtherVenturesUnderEquityMethod1.48M1.55M0.00
InvestmentsinAssociatesatCost0.00224.80K0.00
GoodwillAndOtherIntangibleAssets3.07M0.000.005.69M
OtherIntangibleAssets183.80K1.00M
Goodwill2.89M0.000.004.69M
NetPPE0.00
GrossPPE0.00
MachineryFurnitureEquipment0.00
BuildingsAndImprovements0.00
Properties0.00
CurrentAssets14.91M11.57M12.55M9.26M
OtherCurrentAssets4.74M8.19M1.22M645.10K
AssetsHeldForSaleCurrent0.000.00
PrepaidAssets645.10K
Receivables1.29M0.001.10M1.24M
TaxesReceivable0.001.10M1.24M
LoansReceivable866.00K0.00
AccountsReceivable422.80K0.000.00
CashCashEquivalentsAndShortTermInvestments8.88M3.38M10.24M7.38M
OtherShortTermInvestments7.00K254.40K2.97M0.00
CashAndCashEquivalents8.87M3.13M7.26M7.38M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow4.12M-3.00M-5.86M-4.76M
RepaymentOfDebt0.00-14.91M
IssuanceOfDebt0.00170.00K
IssuanceOfCapitalStock0.001.42M2.35M
InterestPaidSupplementalData0.000.00120.00K186.50K
IncomeTaxPaidSupplementalData0.000.000.0012.60K
EndCashPosition8.87M3.13M7.26M7.38M
BeginningCashPosition3.13M7.26M7.38M5.10M
ChangesInCash5.74M-4.13M-117.10K2.28M
FinancingCashFlow3.50M3.70M5.79M-4.76M
CashFlowFromContinuingFinancingActivities3.50M3.70M5.79M-4.76M
NetOtherFinancingCharges3.50M2.28M3.44M9.98M
CashDividendsPaid0.00
CommonStockDividendPaid0.00
NetCommonStockIssuance0.001.42M2.35M
CommonStockIssuance0.001.42M2.35M
NetIssuancePaymentsOfDebt0.00-14.74M
NetLongTermDebtIssuance0.00-14.74M
LongTermDebtPayments0.00-14.91M
LongTermDebtIssuance0.00170.00K
InvestingCashFlow-1.89M-4.83M-52.50K10.80M
CashFlowFromContinuingInvestingActivities-1.89M-4.83M-52.50K10.80M
NetOtherInvestingChanges-1.46M-3.29M-56.30K
NetInvestmentPurchaseAndSale-43.40K0.000.00
SaleOfInvestment224.40K0.000.00
PurchaseOfInvestment-267.80K0.000.00
NetBusinessPurchaseAndSale-381.70K-1.55M3.80K0.00
SaleOfBusiness118.30K0.003.80K0.00
PurchaseOfBusiness-500.00K-1.55M0.00
NetIntangiblesPurchaseAndSale0.00
PurchaseOfIntangibles0.00
NetPPEPurchaseAndSale11.80M
SaleOfPPE11.80M
OperatingCashFlow4.12M-3.00M-5.86M-3.76M
CashFlowFromContinuingOperatingActivities4.12M-3.00M-5.86M
ChangeInWorkingCapital10.27M2.10M-570.50K
ChangeInOtherWorkingCapital1.70M730.90K
ChangeInOtherCurrentLiabilities756.80K557.40K-1.42M
ChangeInOtherCurrentAssets9.25M324.40K704.80K
ChangeInPayablesAndAccruedExpense958.70K124.20K4.80K
ChangeInAccruedExpense-102.50K-28.60K
ChangeInInterestPayable0.00
ChangeInPayable958.70K124.20K4.80K
ChangeInAccountPayable957.10K0.000.00
ChangeInTaxPayable1.60K124.20K4.80K
ChangeInIncomeTaxPayable1.60K124.20K4.80K
ChangeInPrepaidAssets-2.30M0.000.00
ChangeInReceivables-99.30K1.10M139.60K
ChangesInAccountReceivables-99.30K0.000.00
OtherNonCashItems-16.00K-1.48M
StockBasedCompensation1.50M237.70K53.00K
UnrealizedGainLossOnInvestmentSecurities36.40K0.000.00
ProvisionandWriteOffofAssets0.00
AssetImpairmentCharge770.80K0.005.66M
DeferredTax-277.00K0.000.00
DeferredIncomeTax-277.00K0.000.00
DepreciationAmortizationDepletion4.60M0.00111.10K
DepreciationAndAmortization4.60M0.00111.10K
OperatingGainsLosses-2.26M-660.50K-328.60K
EarningsLossesFromEquityInvestments19.20K75.20K0.00
GainLossOnSaleOfBusiness0.001.03M0.00
NetIncomeFromContinuingOperations-10.50M-4.68M-9.30M
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for MPU
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status