MeritValue

CXApp Inc.

CXAIdata completeness 75%4 fiscal years on file

Data notes: no data for concept 'totalDebt'; no data for concept 'investmentsAtFairValue'; no data for concept 'netInvestmentIncome'; no data for concept 'gainsOnRealEstateSales'; no data for concept 'realEstateImpairment'; no data for concept 'dividendsPaid'; no data for concept 'epsDiluted'

The thesis, from the filings

CXApp Inc. earns about -158% on invested capital. The cash-flow models don't apply cleanly here — the ledger says why below.Whether it’s worth owning at today’s price is the last question — and yours to answer, below.

i. The business — what you’d actually own
FigureFY 2021FY 2022FY 2024FY 2025
Revenue——$7.14M1$4.58M1
Net income$9.21M2$8.35M2−$19.4M3−$13.5M3
Operating cash flow−$595,3214−$761,0984−$7.33M5−$10.4M5
Capital expenditure——$30,0006$23,0006
Free cash flow (derived)——−$7.36M5−$10.4M5
Total debt————
Cash & equivalents$406,1267$224,4898$4.88M9$11.1M9
Diluted shares————

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

iii. Is this a good business?
Moat signal · return on invested capital
-158% avg · 4y
FY21 —FY22 38%FY24 -140%FY25 -371%

It earned an average -158% on invested capital over 4 years. Compare that to what it costs to fund the business.

seeing a moat in the numbers →
Management signal · capital allocation
— shares · 4y

Not enough history to read capital allocation.

reading capital allocation →

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth — engine v0.5.0
DCF · Growth Exit 10Y
not applicable
only 2 years of FCF (need ≥3) — model not applicable
DCF · Growth Exit 5Y
not applicable
only 2 years of FCF (need ≥3) — model not applicable
Earnings Power Value
not applicable
normalized (5y-median) earnings non-positive — EPV undefined
Graham Number
not applicable
diluted EPS missing or non-positive — Graham Number undefined

Different models answer different questions — which to trust when →

Sources — the receipts
  1. 10-K · period ending 2024-12-31 · accession 0001829126-26-002840 (Revenues)
  2. 10-K/A · period ending 2021-12-31 · accession 0001410578-23-000755 (NetIncomeLoss)
  3. 10-K · period ending 2024-12-31 · accession 0001829126-26-002840 (NetIncomeLoss)
  4. 10-K/A · period ending 2021-12-31 · accession 0001410578-23-000755 (NetCashProvidedByUsedInOperatingActivities)
  5. 10-K · period ending 2024-12-31 · accession 0001829126-26-002840 (NetCashProvidedByUsedInOperatingActivities)
  6. 10-K · period ending 2024-12-31 · accession 0001829126-26-002840 (PaymentsToAcquirePropertyPlantAndEquipment)
  7. 10-K · period ending 2021-12-31 · accession 0001558370-22-004779 (CashAndCashEquivalentsAtCarryingValue)
  8. 10-K/A · period ending 2022-12-31 · accession 0001410578-23-000755 (CashAndCashEquivalentsAtCarryingValue)
  9. 10-K · period ending 2024-12-31 · accession 0001829126-26-002840 (CashAndCashEquivalentsAtCarryingValue)