Flexion Mobile (OSTO:FLEXM) Net-Net Working Capital: kr-1.53 (As of Dec. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

OSTO:FLEXM Flexion Mobile PLC OSTO:FLEXM
59 GF Score
Price kr3.30
GF Value kr8.51
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Flexion Mobile Net-Net Working Capital?

Flexion Mobile OSTO:FLEXM +6.45% 59 Net-Net Working Capital is kr-1.53 as of Dec. 2025. GuruFocus rates OSTO:FLEXM with a GF Score™ of 59/100 and a GF Value™ of kr8.51 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 302 Interactive Media companies, Flexion Mobile ranks worse than 331125.5% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

Flexion Mobile's Net-Net Working Capital for the quarter that ended in Dec. 2025 was kr-1.53.

The industry rank for Flexion Mobile's Net-Net Working Capital or its related term are showing as below:

OSTO:FLEXM's Price-to-Net-Net-Working-Capital is not ranked *
in the Interactive Media industry.
Industry Median: 4.59
* Ranked among companies with meaningful Price-to-Net-Net-Working-Capital only.

Flexion Mobile  (OSTO:FLEXM) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


Flexion Mobile Net-Net Working Capital Related Terms


Flexion Mobile Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for Flexion Mobile's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Flexion Mobile Net-Net Working Capital Chart

Flexion Mobile Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Dec22 Dec23 Dec24 Dec25
Net-Net Working Capital
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.00 -2.99 -3.48 -1.82 -1.53

Flexion Mobile Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.82 -0.72 -1.24 -1.32 -1.53

OSTO:FLEXM vs NTES, EA, TTWO: Net-Net Working Capital Comparison

For the Electronic Gaming & Multimedia subindustry, Flexion Mobile's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Flexion Mobile Price-to-Net-Net-Working-Capital vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Flexion Mobile's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where Flexion Mobile's Price-to-Net-Net-Working-Capital falls into.


OSTO:FLEXM
59GF Score
Flexion Mobile PLC OSTO:FLEXM
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Flexion Mobile Net-Net Working Capital Calculation

Flexion Mobile's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Dec. 2025 is calculated as

Net-Net Working Capital(A: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(176.402+0.75 * 14.494+0.5 * 0-274.463
-0-0)/56.871
=-1.53

Flexion Mobile's Net-Net Working Capital (NNWC) per share for the quarter that ended in Dec. 2025 is calculated as

Net-Net Working Capital(Q: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(176.402+0.75 * 14.494+0.5 * 0-274.463
-0-0)/56.871
=-1.53

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of kr-1.53 mean?
Flexion Mobile (OSTO:FLEXM) has a Net-Net Working Capital of kr-1.53 as of Dec. 2025. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Flexion Mobile According to the industry distribution chart, Flexion Mobile ranks #999999 out of 302 companies in the Interactive Media industry.
Is Flexion Mobile's Net-Net Working Capital too high?
Flexion Mobile's current Net-Net Working Capital is kr-1.53. Based on the distribution chart, Flexion Mobile ranks #999999 out of 302 companies in the Interactive Media industry, which is in the bottom quartile relative to peers. Overall, Flexion Mobile has a GF Score™ of 59/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Flexion Mobile's Net-Net Working Capital compare to NTES and EA?
According to the Interactive Media industry distribution chart, Flexion Mobile ranks #999999 out of 302 companies for Net-Net Working Capital. This places Flexion Mobile in the lower half of its industry. The industry median Net-Net Working Capital is 4.59. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for an Interactive Media company?
The median Net-Net Working Capital among Interactive Media companies is 4.59, based on 302 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Flexion Mobile For the Interactive Media industry, the median Net-Net Working Capital is 4.59 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Flexion Mobile's current Net-Net Working Capital is kr-1.53. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Flexion Mobile stock overvalued right now?
Based on GuruFocus' analysis, Flexion Mobile (OSTO:FLEXM) is currently considered Possible Value Trap. The stock's GF Value™ is kr8.51, compared to a current price of kr3.30 — trading 61.2% below its estimated fair value. The current Net-Net Working Capital is kr-1.53. Flexion Mobile's overall GF Score™ is 59/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For Flexion Mobile (OSTO:FLEXM), the current Net-Net Working Capital is kr-1.53 as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Flexion Mobile (OSTO:FLEXM) Overvalued in 2026?

Based on GuruFocus' analysis, Flexion Mobile stock appears to be undervalued. The current stock price of kr3.30 is trading 61.2% below its estimated GF Value™ of kr8.51. GuruFocus considers Flexion Mobile to be Possible Value Trap.

Key valuation signals for OSTO:FLEXM:

  • Net-Net Working Capital: kr-1.53
  • GF Value™: kr8.51 vs. price of kr3.30 (61.2% below fair value)
  • GF Score™: 59/100 with 5 warning signs

No single metric tells the full story. See the OSTO:FLEXM stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Flexion Mobile Business Description

Address Harbour Yard Unit G5, Chelsea Harbour, London, GBR, SW10 0XD
Flexion Mobile PLC offers marketing services within the gaming industry. It offers services to extend the reach of games, providing both technical input and marketing to drive increased revenue and wider audiences by maximizing their performance in new alternative app stores, including Amazon, Samsung, Huawei, Xiaomi, and ONE Store. The company has two operating segments, Distribution which generates maximum revenue, and Marketing Services. Geographically, it generates maximum revenue from its customers in Asia, and the rest from North America, United Kingdom, Middle East Africa, Europe, and South America.
59GF Score

Get the complete analysis for OSTO:FLEXM

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

kr3.30
Price
kr8.51
GF Value