NYSE: MPU - Mega Matrix Corp.

Yield per half year: -36.2%
Dividend yield: 0.00%
Sector: Industrials

Reporting Mega Matrix Corp.

Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.1115 0.0759 0.0784 0.0846 0.115 0.064 0.021 0.5066 0.0816 0.0427 0.1432 -7.77
Выручка, млрд $
0.0265 0.0348 0.0305 0.0433 0.0157 0.0063 0.000449 0.0000 0.0000 0.0000 0.0192 -56.99
Чистая прибыль, млрд $
0.0012 0.0074 -0.0081 -0.0167 -0.0422 0.0147 -0.0085 -0.0041 -0.0041 -0.0041 -0.0088 -37.27
EV, млрд $
0.1435 0.1167 0.117 0.1278 0.0374 0.0495 0.0404 0.0404 0.0744 -19.16
EBIT, млрд $
-0.0057 0.0071 0.0116 0.0157 0.0573 0.031 -0.0271 -0.0104 -0.007 -0.007 0.0088 -165.67
EBITDA, млрд $
0.0163 0.0236 0.0284 0.0689 0.038 -0.0259 -0.0049 -0.0035 -0.0035 -0.0035 0.0000 -162.07
Баланс стоимость, млрд $
0.0425 0.0474 0.0413 0.0233 -0.0176 0.0121 0.008 0.0104 0.0104 0.0104 0.0047 -190.01
FCF, млрд $
-0.043 -0.0175 -0.0049 0.0082 0.004 -0.0038 -0.0059 -0.0063 -0.003 -0.003 -0.0030 -194.41
Операционный денежный поток, млрд $
0.0113 0.0146 0.0179 0.0082 0.004 -0.0038 -0.0059 -0.003 -0.003 -0.003 -0.0023 -194.41
Операционная прибыль, млрд $
0.0085 0.0122 0.0157 0.0573 0.031 0.0191 -0.0047 -0.0035 -0.0035 -0.0035 0.0077 -164.65
Операционные расходы, млрд $
0.0193 0.0234 0.0212 0.0195 0.0149 0.0112 0.0047 0.0033 0.0033 0.0033 0.0075 -26.03
CAPEX, млрд $
0.0013 0.0544 0.0321 0.0228 0.0017 0.0139 0.001 0.0000 0.0033 0.0033 0.0085 -32.06


Balance sheet

IFRS
Reporting Annual Quarterly
2001 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0022 0.0087 0.0015 0.0024 0.0024 0.0074 0.0073 0.0031 0.0031 0.0031 0.0047 5.25
Short Term Investments $
0.000121 0.0031 0.000254 0.000254 0.000254 0.0009 20.37
Long term investments $
0.0018 0.0018 0.00
Total Receivables $
0.005 0.002 0.0172 0.0209 0.0267 0.0183 0.0099 0.0028 0.0012 0.0011 0.0067 -43.01
Total Current Assets $
0.0253 0.0406 0.0311 0.0397 0.0463 0.0093 0.0126 0.0116 0.0116 0.0116 0.0183 -24.18
Чистые активы, млрд $
0.001 0.0459 0.0235 577.50
Активы, млрд $
0.2187 0.2364 0.2169 0.1496 0.0934 0.0149 0.0126 0.0133 0.0133 0.0133 0.0295 -32.28
Short Term Debt $
0.0652 0.0679 0.0775 0.1336 0.1076 0.1082 0.1321 0.1219 0.1116 0.000237 0.0948 -70.62
Long Term Debt $
0.1116 0.1018 0.1067 -4.49
Задолженность, млрд $
0.1762 0.189 0.1756 0.1263 0.111 0.0031 0.0056 0.0029 0.0029 0.0029 0.0251 -51.76
Чистый долг, млрд $
0.1236 0.1369 0.1295 0.1096 0.1004 -0.0074 -0.0031 0.0053 -0.0031 -0.0031 0.0184 -149.88
Долг, млрд $
0.1311 0.112 0.1028 0.000645 0.0042 0.0084 0.0084 0.0084 0.0249 -39.40
Расходы на обслуживание долга $
0.0041 0.0051 0.0061 0.0053 0.0078 0.0095 0.0113 0.0168 0.0025 0.00012 0.0080 -58.29
Чист. проц. доходы, млрд $
-0.0113 -0.0168 -0.0025 -0.00012 -0.0077 -67.90
Goodwill $
0.0047 0.0047 0.00
Амортизация, млрд $
0.0091 0.0091 0.012 0.0126 0.0116 0.007 0.0012 0.0055 0.0035 0.0035 0.0058 -21.31
Себестоимость, млрд $
0.0033 0.0029 0.000636 0.000851 0.0073 0.0014 0.000783 0.000281 0.000281 0.000281 0.0020 -47.87
Товарно материальные запасы $
0.000651 0 0.000229 0.0316 0.0399 0.0463 0.0237 134.64


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.16 0.27 -1.12 -2.16 -5.47 1.3 -0.3683 -0.1298 -0.1298 -0.1298 -0.9596 -52.68
Цена акции ао 11.94 14.88 8.28 2.72 22.94 1.76 1.41 1.39 0.61 0.61 5.62 -51.59
Число акций ао, млн 7.83 7.08 7.25 7.73 7.73 11.32 22.99 31.32 31.32 31.32 20.94 32.29
FCF/акцию -5.49 -2.47 -0.6766 1.06 0.5143 -0.3318 -0.2567 -0.2007 -0.0958 -0.0958 -0.0741 -171.45


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 2.88 15.62 -18.23 -51.62 -1497.22 -528.55 -84.54 -44.23 -39.08 -39.08 38.03 -438.7240 -51.77
ROA, % 0.5587 3.13 -3.57 -9.09 -34.77 27.16 -61.57 -31.39 -30.46 -30.46 7.91 -26.2060 -2.61
ROIC, % -6.35 -48.84 15.11 -27.5950 177.33
ROS, % 21.29 -26.48 -38.51 -268.3 237.46 -1887.2 -8502.93 -8502.93 -8502.93 -8502.93 13.32 -5431.7060 -304.55
ROCE, % 16.76 24.49 17.54 39.51 34.05 -229.51 -149.91 -67.22 -67.22 -67.22 70.60 -95.9620 -214.57
Ebit margin, % 132.46 -61.84 -284.64 -2326.46 -14624.27 -14624.27 -14624.27 -6384.2960 198.37
Рентаб EBITDA, % 67.98 92.96 159.25 241.37 -412.09 -1100.85 -7312.13 -7312.13 -7312.13 -7312.13 22.86 -4689.8660 77.75
Чистая рентаб, % 4.6 21.29 -26.48 -38.51 -268.3 233.69 -1887.2 -8502.93 -8502.93 -8502.93 13.53 -3785.5340 99.61
Operation Margin, % 35.07 51.55 132.46 196.74 303.7 -1038.45 -7312.13 -7312.13 -7312.13 -7312.13 17.30 -4534.2280 -288.94
Доходность FCF, % -62.14 12.16 -54.87 -20.68 -4.26 12.76 18.89 -0.9386 -7.23 -14.71 1.75 -202.89


Coefficients

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-9.87 11.78 64.15 11.43 -14.24 -3.84 -0.4981 9.19 -9.64 -10.52 20.90 -3.0616 22.33
P/BV
1.84 1.79 0.3377 0.3023 -0.9434 11.44 5.81 4.25 4.19 4.19 11.52 4.95 -234.74
P/S
2.95 2.43 0.4569 0.1625 1.06 21.47 90.19 923.97 910.86 910.86 3.30 389.51 286.22
P/FCF
-4.84 -23.46 7.84 5.29 -106.54 -13.83 0 0 0 0 29.19 -26.1400 -10.03
E/P
0.0875 -0.0702 -0.2602 -2.01 0.0295 -0.1037 -0.0951 0 0 0 0.05 -0.4879 -18.23
EV/EBIT
2.04 -12.02 -14.34 -3.58 -7.08 -7.35 -5.78 -5.78 -7.6260 -16.62
EV/EBITDA
5.06 1.69 3.08 -4.93 -7.57 -14.16 -11.56 -11.56 13.60 -7.0280 -230.28
EV/S
6.59 7.67 40.82 83.34 1035.08 845.38 845.38 845.38 3.96 570.00 83.33
EV/FCF
34.88 30.36 -54.03 -6.33 -7.87 -13.46 -13.46 -13.46 36.98 -19.0300 -24.27
Debt/EBITDA
4.62 1.63 2.71 -0.0249 -0.849 -2.41 -2.41 -2.41 -2.41 2.13 -1.6208 149.55
Netdebt/Ebitda
5.8 4.57 1.59 2.64 0.2597 0.6219 -1.52 0.8955 0.8955 0.8955 1.56 0.2305 28.09
Debt/Ratio
1.49 1.09 0.0432 0.334 0.6327 0.6327 0.6327 0.6327 1.27 0.4551 71.06
Debt/Equity
9.6 -5.79 0.0535 0.5255 0.8116 0.8116 0.2829 0.2829 0.83 0.4970 39.53
Debt/Net Income
-13.4 -2.42 0.0432 -0.4952 -2.08 -2.08 -2.08 -2.08 4.24 -1.3384 -317.03
PEG
0 0
Бета
1.77 -4.78 -5.42 -5.42 0.78 -2.8100 -245.21
Индекс Альтмана
2.17 1.42 0 16.62 1.22 1.22 10.60 5.36 -13.41


Dividends

IFRS
Reporting Annual Quarterly
1998 2018 2019 2020 2021 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
4.9E-5 0.001 0.001 0.001 -0.001 0.0004 -282.79
Дивиденд
0.1294 0 0.1294 0.00
Див доход, ао, %
0 0 1.86
Дивиденды / прибыль, %
4.14 -6 -2.37 6.8 42.33 0.6425 13.21


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe