Income Statement Mega Matrix

Stocks

MPU

KYG6005C1087

Broadcasting

Market Closed - NYSE 01:40:00 17/09/2026 am IST			5-day change	1st Jan Change
3.236 ^USD	-13.99%		-13.07%	-82.22%

16/04	Mega Matrix Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
27/03	Mega Matrix Inc. Integrates Ai Technologies Into Short Drama Production And Deploys Openclaw Enterprise Ai Tool	CI

39bb64ba0bb2acb23b8e9f81c9bc90._Qp3h9P-kkFmiYJEBUy8Jdtw3jXwzge_Ikc64Xldn30.ymI4spK08wcL8_cVXTjoTIQyvG2SunOPSXBx0y1vrhCzcjrMpYzBFBD9xw

Published financial data: MEGA MATRIX

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)	2025 (USD)
Revenues	62.94L	4L	37.8T	3.62Cr	2.61Cr
Interest And Invest. Income (Rev)	-	-	-	-	-
Other Revenues, Total	3.6T	-	10T	-	-
Total Revenues	62.98L	4L	47.8T	3.62Cr	2.61Cr
Cost of Goods Sold, Total	2L	8L	3L	1.52Cr	1.17Cr
Gross Profit	60.73L	-3L	-2L	2.1Cr	1.44Cr
Selling General & Admin Expenses, Total	98.16L	50.1L	49.84L	3.26Cr	4.33Cr
Provision for Bad Debts	14.47L	-3L	-	-	-
Depreciation & Amortization - (IS)	11.76L	-	-	-	-
Other Operating Expenses	76.7T	84.9T	-17.22L	-22.39L	55.21L
Other Operating Expenses, Total	1.25Cr	47.94L	32.62L	3.04Cr	4.88Cr
Operating Income	-64.43L	-51.28L	-34.95L	-93.8L	-3.45Cr
Interest Expense, Total	-25.07L	-1L	-	-	-
Interest And Investment Income	-	-	-	1L	1L
Net Interest Expenses	-25.07L	-1L	-	1L	1L
Income (Loss) On Equity Invest.	-	-	-75.2T	-19.2T	-300
Currency Exchange Gains (Loss)	-	-	-	-	-25.9T
Other Non Operating Income (Expenses)	-	14.79L	10.4T	35.8T	60T
EBT, Excl. Unusual Items	-89.5L	-37.7L	-35.6L	-92.32L	-3.43Cr
Merger & Related Restructuring Charges	-	-	-	-	-
Impairment of Goodwill	-	-46.89L	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-15.47L	21.4T
Gain (Loss) On Sale Of Assets	-2L	-	-10.33L	-	-
Asset Writedown	-42.04L	-9L	-	-	-
Other Unusual Items	2.8Cr	-	-	-	-
EBT, Incl. Unusual Items	1.47Cr	-93.47L	-45.93L	-1.08Cr	-3.43Cr
Income Tax Expense	18T	-48.9T	87.1T	-3L	1.6T
Earnings From Continuing Operations	1.47Cr	-92.98L	-46.8L	-1.05Cr	-3.43Cr
Net Income to Company	1.47Cr	-92.98L	-46.8L	-1.05Cr	-3.43Cr
Minority Interest	2L	8L	6L	16.2L	-
Net Income - (IS)	1.49Cr	-84.66L	-40.64L	-88.83L	-3.43Cr
Net Income to Common Incl Extra Items	1.49Cr	-84.66L	-40.64L	-88.83L	-3.43Cr
Net Income to Common Excl. Extra Items	1.49Cr	-84.66L	-40.64L	-88.83L	-3.43Cr
Per Share Items
Net EPS - Basic	26.15	-7.37	-2.6	-4.68	-15
Basic EPS - Continuing Operations	26.15	-7.37	-2.6	-4.68	-15
Basic Weighted Average Shares Outstanding	6L	11.49L	15.66L	19L	22.86L
Net EPS - Diluted	26.15	-7.4	-2.6	-4.68	-15
Diluted EPS - Continuing Operations	26.15	-7.4	-2.6	-4.68	-15
Diluted Weighted Average Shares Outstanding	6L	11.49L	15.66L	19L	22.86L
Normalized Basic EPS	-9.41	-1.33	-1.03	-2.18	-9.38
Normalized Diluted EPS	-9.41	-1.33	-1.03	-2.18	-9.38
Payout Ratio	6.72	-	-	-	-
Supplemental Items
EBITDA	-52.67L	-39.52L	-	-59.25L	-2.91Cr
EBITA	-64.43L	-51.28L	-34.95L	-93.8L	-3.45Cr
EBIT	-64.43L	-51.28L	-34.95L	-93.8L	-3.45Cr
EBITDAR	-50.74L	-38.05L	-	-58.76L	-2.91Cr
Total Revenues (As Reported)	61.03L	19.27L	47.8T	-	-
Effective Tax Rate - (Ratio)	0.12	0.52	-1.9	2.55	-0
Current Domestic Taxes	24.1T	4.8T	4T	1.6T	1.6T
Current Foreign Taxes	49.5T	-53.7T	83.1T	-	-
Total Current Taxes	73.6T	-48.9T	87.1T	1.6T	1.6T
Deferred Domestic Taxes	-	-	0	-	-
Deferred Foreign Taxes	-	-	-	-3L	-
Total Deferred Taxes	-55.6T	100	0	-3L	-
Normalized Net Income	-53.56L	-15.24L	-16.09L	-41.5L	-2.14Cr
Interest on Long-Term Debt	25.07L	-	-	-	-
Supplemental Operating Expense Items
Advertising Expense	-	-	-	2.24Cr	1.23Cr
Marketing Expenses	-	-	28T	-	-
Selling and Marketing Expenses	-	-	28T	2.26Cr	1.24Cr
General and Administrative Expenses	69.13L	26.1L	30.06L	1.01Cr	3.09Cr
Net Rental Expense, Total	2L	1L	94T	49.5T	29.3T
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-
Maintenance & Repair Expenses, Total	2L	-	-	-	-
Stock-Based Comp., Other (Total)	-	53T	2L	15.02L	1.94Cr
Total Stock-Based Compensation	-	53T	2L	15.02L	1.94Cr

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)	2025 (USD)
Assets
Cash And Equivalents	73.81L	72.64L	31.3L	88.71L	72.97L
Trading Asset Securities, Total	-	-	-	7T	4.1T
Total Cash And Short Term Investments	73.81L	72.64L	31.3L	88.78L	73.02L
Accounts Receivable, Total	0	-	-	4L	5L
Other Receivables	12.35L	10.96L	-	-	-
Notes Receivable	-	-	-	9L	8L
Total Receivables	12.35L	10.96L	-	12.89L	12.8L
Prepaid Expenses	6L	8L	5L	31.75L	23.53L
Restricted Cash	-	-	-	-	-
Other Current Assets, Total	-	34.31L	79.51L	15.67L	67.33L
Total Current Assets	92.61L	1.26Cr	1.16Cr	1.49Cr	1.77Cr
Gross Property Plant And Equipment	-	-	-	-	-
Accumulated Depreciation	-	-	-	-	-
Net Property Plant And Equipment	-	-	-	-	-
Long-term Investments	-	-	17.71L	14.81L	17.57L
Goodwill	46.89L	-	-	28.89L	28.89L
Other Intangibles, Total	-	-	-	-	-
Deferred Tax Assets Long-Term	-	-	-	-	-
Other Long-Term Assets, Total	10L	-	-	2L	1L
Total Assets	1.49Cr	1.26Cr	1.33Cr	1.95Cr	2.24Cr
Liabilities
Accounts Payable, Total	29.61L	3L	2L	10L	8L
Accrued Expenses, Total	2L	1L	-	-	-
Current Portion of Long-Term Debt	-	-	-	-	-
Current Portion of Leases	-	-	-	-	-
Current Income Taxes Payable	13.7T	18.5T	1.1T	2.7T	4.4T
Unearned Revenue Current, Total	-	51.84L	27.55L	20.96L	17.38L
Other Current Liabilities	-	-	-	22.55L	18.38L
Total Current Liabilities	31.36L	55.9L	29.42L	53.54L	43.56L
Long-Term Debt	-	-	-	-	-
Long-Term Leases	-	-	-	-	-
Unearned Revenue Non Current	-	-	-	-	-
Deferred Tax Liability Non Current	-	-	-	-	-
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	31.36L	55.9L	29.42L	53.54L	43.56L
Common Stock, Total	22.1T	26.5T	31.8T	40.5T	67.8T
Additional Paid In Capital	1.7Cr	2.14Cr	2.78Cr	4.04Cr	7.86Cr
Retained Earnings	-49.54L	-1.34Cr	-1.75Cr	-2.63Cr	-6.06Cr
Treasury Stock	-	-	-	-	-
Comprehensive Income and Other	-	-	-	-	-
Total Common Equity	1.21Cr	79.78L	1.04Cr	1.41Cr	1.81Cr
Minority Interest	-2L	-10.16L	-	-	-
Total Equity	1.18Cr	69.62L	1.04Cr	1.41Cr	1.81Cr
Total Liabilities And Equity	1.49Cr	1.26Cr	1.33Cr	1.95Cr	2.24Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	11.04L	15.78L	17.94L	76.72L	90.3L
ECS Total Common Shares Outstanding	11.04L	13.24L	15.86L	76.61L	90.3L
Book Value / Share	10.91	6.02	6.56	1.84	2
Tangible Book Value	73.62L	79.78L	1.04Cr	1.12Cr	1.52Cr
Tangible Book Value Per Share	6.67	6.02	6.56	1.46	1.68
Total Debt	0	0	0	0	0
Net Debt	-73.81L	-72.64L	-31.3L	-88.78L	-73.02L
Debt Equivalent Oper. Leases	15.42L	11.81L	8L	4L	2L
Minority Interest, Total (Incl. Fin. Div)	-2L	-10.16L	-	-	-
Equity Method Investments, Total	-	-	2L	0	-
Account Code - Inventory Valuation	3	3	3	3	3
Full Time Employees	-	-	-	18	23
Part Time Employees	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	3L	-	-	-	-

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)	2025 (USD)
Net Income	1.47Cr	-84.66L	-40.64L	-88.83L	-3.43Cr
Depreciation & Amortization - CF	11.76L	-	-	-	-
Amortization of Goodwill and Intangible Assets - (CF)	-	-	-	-	-
Depreciation & Amortization, Total	11.76L	-	-	-	-
Amortization of Deferred Charges, Total - (CF)	-	1L	-	45.99L	49.96L
(Gain) Loss From Sale Of Asset	2L	-	10.33L	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-	-	8L	-21.4T
Asset Writedown & Restructuring Costs	42.04L	56.56L	-	-	8.7T
(Income) Loss On Equity Investments - (CF)	-	-	75.2T	19.2T	300
Stock-Based Compensation (CF)	-	53T	2L	15.02L	1.94Cr
Provision and Write-off of Bad Debts	14.47L	-	-	-	-
Other Operating Activities, Total	-2.42Cr	-26.4L	-23.85L	-41.91L	43.84L
Change In Accounts Receivable	-15.7L	-	-	-99.3T	-86T
Change In Accounts Payable	18.23L	-13.01L	7L	10L	-2L
Change in Unearned Revenues	-	-	-	17L	-4L
Change In Income Taxes	-12.16L	1L	12.2L	1.6T	1.6T
Change in Other Net Operating Assets	10.34L	6L	2L	77.08L	-37.48L
Cash from Operations	-24.51L	-58.56L	-30.01L	41.21L	-99.06L
Capital Expenditure	-	-	-	-	-
Sale of Property, Plant, and Equipment	1.2Cr	-	-	-	-
Cash Acquisitions	-	-6.2T	-	1L	-
Sale (Purchase) of Intangible assets	-10L	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	-	-15.46L	-5L	-3L
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-	-
Other Investing Activities, Total	-	-46.3T	-32.86L	-14.6L	-13.36L
Cash from Investing	1.1Cr	-52.5T	-48.32L	-18.85L	-15.89L
Long-Term Debt Issued, Total	2L	-	-	-	-
Total Debt Issued	2L	-	-	-	-
Long-Term Debt Repaid, Total	-1.65Cr	-	-	-	-
Total Debt Repaid	-1.65Cr	-	-	-	-
Issuance of Common Stock	35T	57.91L	37L	35.05L	99.21L
Common Dividends Paid	-10L	-	-	-	-
Common & Preferred Stock Dividends Paid	-10L	-	-	-	-
Other Financing Activities, Total	1.09Cr	-	0	-	-
Cash from Financing	-63.15L	57.91L	37L	35.05L	99.21L
Net Change in Cash	22.8L	-1L	-41.34L	57.41L	-15.73L
Supplemental Items
Cash Interest Paid	2L	1L	-	-	-
Cash Income Tax Paid (Refund)	12.6T	-	-	-	-
Levered Free Cash Flow	-1.94Cr	-40.7L	-77.48L	50.61L	-24.31L
Unlevered Free Cash Flow	-1.78Cr	-39.95L	-77.48L	50.61L	-24.31L
Change In Net Working Capital	1.4Cr	10L	58.01L	-48.22L	53.34L
Net Debt Issued / Repaid	-1.63Cr	-	-	-	-

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)	2025 (USD)
Profitability
Return on Assets	-7.43	-23.31	-16.87	-35.74	-102.81
Return on Total Capital	-9.68	-34.14	-25.16	-47.84	-133.82
Return On Equity %	-504.94	-99.05	-53.91	-85.72	-213.15
Return on Common Equity	-534.96	-84.54	-44.23	-72.49	-213.15
Margin Analysis
Gross Profit Margin %	96.44	-74.45	-488.08	58.09	55.14
SG&A Margin	155.88	1.12T	10.43T	90.2	165.96
EBITDA Margin %	-83.63	-881.03	-	-16.38	-111.41
EBITA Margin %	-102.31	-1.14T	-7.31T	-25.92	-131.97
EBIT Margin %	-102.31	-1.14T	-7.31T	-25.92	-131.97
Income From Continuing Operations Margin %	232.64	-2.07T	-9.79T	-29.03	-131.38
Net Income Margin %	236.41	-1.89T	-8.5T	-24.55	-131.38
Net Avail. For Common Margin %	236.41	-1.89T	-8.5T	-24.55	-131.38
Normalized Net Income Margin	-85.05	-339.68	-3.37T	-11.47	-82.16
Levered Free Cash Flow Margin	-307.86	-907.37	-16.21T	13.99	-9.31
Unlevered Free Cash Flow Margin	-282.98	-890.65	-16.21T	13.99	-9.31
Asset Turnover
Asset Turnover	0.12	0.03	0	2.21	1.25
Fixed Assets Turnover	-	-	-	-	-
Receivables Turnover (Average Receivables)	4.49	-	-	-	56.04
Short Term Liquidity
Current Ratio	2.95	2.25	3.93	2.78	4.06
Quick Ratio	2.75	1.5	1.06	1.74	1.79
Operating Cash Flow to Current Liabilities	-0.78	-1.05	-1.02	0.77	-2.27
Days Sales Outstanding (Average Receivables)	81.29	-	-	-	6.51
Average Days Payable Outstanding	2.71T	749.96	285.73	-	27.67
Long Term Solvency
Total Debt/Equity	-	-	-	-	-
Total Debt / Total Capital	-	-	-	-	-
LT Debt/Equity	-	-	-	-	-
Long-Term Debt / Total Capital	-	-	-	-	-
Total Liabilities / Total Assets	20.98	44.53	22.05	27.51	19.42
EBIT / Interest Expense	-2.57	-42.74	-	-	-
EBITDA / Interest Expense	-2.1	-32.94	-	-	-
(EBITDA - Capex) / Interest Expense	-2.1	-32.94	-	-	-
Total Debt / EBITDA	-	-	-	-	-
Net Debt / EBITDA	1.4	1.84	-	1.5	0.25
Total Debt / (EBITDA - Capex)	-	-	-	-	-
Net Debt / (EBITDA - Capex)	1.4	1.84	-	1.5	0.25
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-60.7	-92.88	-89.34	-	-27.85
Gross Profit, 1 Yr. Growth %	-61.37	-105.5	-30.15	-	-31.52
EBITDA, 1 Yr. Growth %	-179.12	-24.96	-	72.65	390.88
EBITA, 1 Yr. Growth %	1.64T	-20.4	-31.85	164.74	267.3
EBIT, 1 Yr. Growth %	1.64T	-20.4	-31.85	164.74	267.3
Earnings From Cont. Operations, 1 Yr. Growth %	-134.68	-163.47	-49.67	124.43	226.52
Net Income, 1 Yr. Growth %	-135.24	-156.87	-51.99	118.52	286.07
Normalized Net Income, 1 Yr. Growth %	-50.14	-71.55	5.6	157.74	365.02
Diluted EPS Before Extra, 1 Yr. Growth %	-123.9	-128.3	-64.86	79.83	220.85
Accounts Receivable, 1 Yr. Growth %	-100	-	-	-	20.34
Net Property, Plant and Equip., 1 Yr. Growth %	-	-	-	-	-
Total Assets, 1 Yr. Growth %	-83.99	-16.04	6.29	45.88	15.23
Tangible Book Value, 1 Yr. Growth %	-141.79	8.37	30.35	7.88	35.33
Common Equity, 1 Yr. Growth %	-168.4	-33.79	30.35	35.66	28.09
Cash From Operations, 1 Yr. Growth %	-161.66	138.9	-48.74	-237.31	-340.36
Capital Expenditures, 1 Yr. Growth %	-	-	-	-	-
Levered Free Cash Flow, 1 Yr. Growth %	-140.96	-79	90.34	-165.08	-148.04
Unlevered Free Cash Flow, 1 Yr. Growth %	-130.81	-77.58	93.91	-165.08	-148.04
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-61.93	-83.27	-91.29	-	-
Gross Profit, 2 Yr. CAGR %	-62.24	-85.42	-80.4	-	-
EBITDA, 2 Yr. CAGR %	-59.46	-22.95	-	-27.15	191.12
EBITA, 2 Yr. CAGR %	-44.59	272.15	-26.35	-8.79	211.83
EBIT, 2 Yr. CAGR %	-44.59	272.15	-26.35	-8.79	211.83
Earnings From Cont. Operations, 2 Yr. CAGR %	-6.22	-53.08	-43.48	6.28	170.7
Net Income, 2 Yr. CAGR %	-5.46	-55.23	-47.75	2.44	190.49
Normalized Net Income, 2 Yr. CAGR %	-5.93	-62.34	-45.19	-8.99	265.08
Diluted EPS Before Extra, 2 Yr. CAGR %	-22.13	-73.99	-68.47	-20.51	140.2
Accounts Receivable, 2 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 2 Yr. CAGR %	-	-	-	-	-
Total Assets, 2 Yr. CAGR %	-68.39	-63.34	-5.53	24.52	29.65
Tangible Book Value, 2 Yr. CAGR %	-43.74	-32.7	18.86	18.58	20.83
Common Equity, 2 Yr. CAGR %	-28.02	-32.7	-7.1	32.98	31.82
Cash From Operations, 2 Yr. CAGR %	-45.23	21.36	10.66	-16.11	81.67
Capital Expenditures, 2 Yr. CAGR %	-	-	-	-	-
Levered Free Cash Flow, 2 Yr. CAGR %	39.03	-70.68	-36.78	-19.64	-44.09
Unlevered Free Cash Flow, 2 Yr. CAGR %	2.1	-73.72	-34.06	-19.64	-44.09
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-40.91	-78.22	-85.6	79.11	-
Gross Profit, 3 Yr. CAGR %	-41.21	-80.13	-75.43	51.26	-
EBITDA, 3 Yr. CAGR %	-38.41	-50.23	-	4	37.6
EBITA, 3 Yr. CAGR %	-13.36	-37.48	111.34	13.34	45.11
EBIT, 3 Yr. CAGR %	-13.18	-37.48	111.34	13.34	45.11
Earnings From Cont. Operations, 3 Yr. CAGR %	21.93	-17.66	-51.97	-10.5	54.51
Net Income, 3 Yr. CAGR %	22.59	-20.2	-54.18	-15.81	59.41
Normalized Net Income, 3 Yr. CAGR %	193.72	-36.86	-46.89	-8.16	62.38
Diluted EPS Before Extra, 3 Yr. CAGR %	5.42	-44.43	-71.25	-43.66	26.56
Accounts Receivable, 3 Yr. CAGR %	-	-	-	-	-
Total Assets, 3 Yr. CAGR %	-59.02	-56.22	-47.72	9.19	21.35
Tangible Book Value, 3 Yr. CAGR %	-43.32	-30	-16.11	15.08	23.92
Common Equity, 3 Yr. CAGR %	-33.67	-30	-16.11	5.4	31.33
Cash From Operations, 3 Yr. CAGR %	-48.5	-10.51	-8.94	18.91	19.15
Capital Expenditures, 3 Yr. CAGR %	-	-	-	-	-
Levered Free Cash Flow, 3 Yr. CAGR %	35.06	-25.96	-45.3	-36.09	-32.3
Unlevered Free Cash Flow, 3 Yr. CAGR %	109.84	-38.4	-48.84	-34.27	-32.3
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-24.31	-58.03	-72.53	-3.59	10.25
Gross Profit, 5 Yr. CAGR %	-22.74	-59.73	-62.11	-13.17	-1.75
EBITDA, 5 Yr. CAGR %	-18.12	-30.14	-	-28.65	34.3
EBITA, 5 Yr. CAGR %	4.49	-15.23	-18.81	-14.88	147.59
EBIT, 5 Yr. CAGR %	4.49	-15.23	-18.71	-14.88	147.59
Earnings From Cont. Operations, 5 Yr. CAGR %	64.35	4.68	-10.35	-8.81	-4.08
Net Income, 5 Yr. CAGR %	64.88	2.73	-12.84	-11.82	-4.08
Normalized Net Income, 5 Yr. CAGR %	119.68	-9.27	50.08	-7.27	14.83
Diluted EPS Before Extra, 5 Yr. CAGR %	53	-18.36	-34.95	-35.87	-32.79
Accounts Receivable, 5 Yr. CAGR %	-	-	-	-46.82	-28.92
Total Assets, 5 Yr. CAGR %	-41.53	-44.41	-42.76	-33.49	-24.82
Tangible Book Value, 5 Yr. CAGR %	-29.58	-29.97	-23.78	-13.57	-2.93
Common Equity, 5 Yr. CAGR %	-22.28	-29.97	-24.1	-9.51	0.51
Cash From Operations, 5 Yr. CAGR %	-26.39	-16.67	-30.07	-12.79	20.03
Capital Expenditures, 5 Yr. CAGR %	-	-	-	-	-
Levered Free Cash Flow, 5 Yr. CAGR %	-15.59	-31.2	-0.31	-12.79	-44.78
Unlevered Free Cash Flow, 5 Yr. CAGR %	-15.71	-28.62	32.06	-21.61	-46.95