Mega Matrix Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '20 Dec 31, 2020
Revenue	26.11	36.18	0.05	0.45	16.16
Revenue Growth (YoY)	-27.85%	75598.74%	-89.34%	-97.22%	-62.94%
Cost of Revenue	11.71	15.16	0.28	0.78	-
Gross Profit	14.4	21.02	-0.23	-0.33	16.16
Selling, General & Admin	43.33	32.64	4.64	4.64	6.66
Depreciation & Amortization Expenses	-	-	-	-	7.03
Other Operating Expenses	-	-	2.07	5.73	31.46
Total Operating Expenses	43.33	32.64	6.71	10.37	45.15
Operating Income	-28.93	-11.62	-3.5	-10.83	61.97
Interest Expense	0.1	0.13	-	0.12	16.82
Other Non-Operating Income (Expense)	-5.47	0.71	-1.1	1.48	-
Total Non-Operating Income (Expense)	-5.36	0.84	-1.1	1.6	16.82
Pretax Income	-34.29	-10.78	-4.59	-9.35	-45.81
Provision for Income Taxes	0	-0.28	0.09	-0.05	-3.56
Net Income	-34.3	-8.88	-4.06	-8.47	-42.24
Minority Interest in Earnings	-	1.62	-0.62	-0.83	-
Net Income to Common	-34.3	-8.88	-4.06	-8.47	-42.24
Shares Outstanding (Basic)	46	38	31	23	8
Shares Outstanding (Diluted)	46	38	31	23	8
Shares Change (YoY)	20.33%	21.31%	36.26%	197.41%	-
EPS (Basic)	-0.75	-0.23	-0.13	-0.37	-5.47
EPS (Diluted)	-0.75	-0.23	-0.13	-0.37	-5.47
Shares Outstanding	67.86	40.47	31.72	26.48	7.73
Free Cash Flow	-9.91	4.12	-3	-5.86	3.98
Free Cash Flow Growth	-	-	-	-	-51.34%
Free Cash Flow Per Share	-0.22	0.11	-0.10	-0.25	0.51
Gross Margin	55.14%	58.09%	-488.07%	-74.45%	100.00%
Operating Margin	-110.82%	-32.11%	-7312.13%	-2413.26%	383.53%
Profit Margin	-131.38%	-29.03%	-9791.21%	-2072.72%	-261.46%
FCF Margin	-37.95%	11.39%	-6279.08%	-1305.31%	24.61%
EBITDA	-23.93	-7.02	-3.5	-10.71	68.99
EBITDA Margin	-91.68%	-19.40%	-7312.13%	-2388.50%	427.02%
EBIT	-28.93	-11.62	-3.5	-10.83	61.97
EBIT Margin	-110.82%	-32.11%	-7312.13%	-2413.26%	383.53%
Effective Tax Rate	-0.00%	2.55%	-1.90%	0.52%	7.78%

SEC Filings: 10-K · 10-Q