ENIGMATIG LIMITED (EGG) Cash Flow Statement
Where EGG’s cash came from and went, FY2025
September 30, 2025 · U.S. dollars- Cash from operations
- −$1.3M
- Capital expenditures
- $187,078 5.5% of revenue
- Free cash flow
- −$1.5M −44.1% margin
- Returned to shareholders
- —
- Change in cash
- $9.0M cash at year-end $10.2M
Drawn to scale: where the cash came from and how it was used. Hover for values.
EGG operating cash flow, capex and free cash flow
EGG cash flow trends, FY2021–FY2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$503,988FY2021 | −$1.3MFY2025 | — | |
| Capital expenditures | $4,641FY2021 | $187,078FY2025 | +152.0%/yr | |
| Free cash flow | −$508,629FY2021 | −$1.5MFY2025 | — | |
| Free cash flow margin | −26.1%FY2021 | −44.1%FY2025 | −18.0 pts | |
| Operating cash flow / net income | −2.47FY2022 | −3.06FY2025 | −0.59 | |
| Share buybacks (net) | $0FY2022 | $1.1MFY2024 | — | |
| Capex / revenue | 0.2%FY2021 | 5.5%FY2025 | +5.3 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
EGG cash flow by activity
EGG net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
EGG cash flow statement
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Operating activities | |||||
| Net income | $425,422 | $821,192 | $1.1M | $137,694 | −$394,828 |
| Depreciation & amortization | $25,114 | $5,818 | $1,748 | $3,552 | $4,454 |
| Change in working capital | −$1.8M | −$1.4M | −$1.2M | −$547,207 | −$198,379 |
| Other non-cash items | $1 | $0 | $8,973 | $65,206 | $84,765 |
| Cash from operating activities | −$1.3M | −$602,871 | −$58,677 | −$340,755 | −$503,988 |
| Investing activities | |||||
| Capital expenditures | −$187,078 | −$3,238 | −$4,075 | −$3,269 | −$4,641 |
| Investments (net) | $0 | $1.9M | $451,531 | −$3,269 | −$4,641 |
| Acquisitions & other investing | −$22,602 | $3,238 | $4,075 | $3,269 | $4,641 |
| Cash from investing activities | −$209,680 | $1.9M | $451,531 | −$3,269 | −$4,641 |
| Financing activities | |||||
| Share repurchases & issuance (net) | — | −$1.1M | $347,330 | $477,890 | — |
| Shares issued | $13.7M | $0 | $347,333 | $477,893 | $175,000 |
| Other financing | −$3.3M | $0 | −$347,330 | −$477,890 | $0 |
| Cash from financing activities | $10.4M | −$1.1M | $347,333 | $477,893 | $175,000 |
| Summary | |||||
| Net change in cash | $9.0M | $400,419 | $744,738 | $115,015 | −$321,352 |
| Cash at end of period | $10.2M | $1.6M | $1.2M | $447,880 | $332,865 |
| Free cash flow | −$1.5M | −$606,109 | −$62,752 | −$344,024 | −$508,629 |
| Free cash flow margin | −44.1% | −15.3% | −1.4% | −12.2% | −26.1% |
| Capex / revenue | 5.5% | 0.1% | 0.1% | 0.1% | 0.2% |
| Operating cash flow / net income | −3.06 | −0.73 | −0.05 | −2.47 | — |
| Jun '26 | Dec '25 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | −$1.5M | −$981,732 | $482,141 | $482,141 | −$71,545 | −$71,545 | $1.1M |
| Depreciation & amortization | $27,297 | $17,555 | $46,902 | $46,902 | $1,477 | $1,477 | $1,750 |
| Change in working capital | $1.9M | $1.1M | −$259,879 | −$259,879 | −$484,838 | −$484,838 | −$1.2M |
| Other non-cash items | $1 | $93,230 | −$172,112 | −$172,112 | $156,418 | $156,418 | $8,960 |
| Cash from operating activities | $425,159 | $273,415 | $97,052 | $97,052 | −$398,488 | −$398,488 | −$58,680 |
| Investing activities | |||||||
| Capital expenditures | −$52,919 | −$34,031 | −$52 | −$52 | −$1,671 | −$1,671 | −$4,080 |
| Acquisitions & other investing | −$387,638 | −$249,286 | $11,209 | $11,209 | $955,029 | $955,029 | $455,610 |
| Cash from investing activities | −$440,557 | −$283,317 | $11,157 | $11,157 | $953,358 | $953,358 | $451,530 |
| Financing activities | |||||||
| Share repurchases & issuance (net) | — | — | −$1.1M | — | −$1.1M | — | $347,330 |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $18,680 | $12,014 | $1.1M | $104 | $531,426 | −$531,424 | $0 |
| Cash from financing activities | $18,680 | $12,014 | $104 | $104 | −$531,424 | −$531,424 | $347,330 |
| Summary | |||||||
| Net change in cash | −$6,150 | — | $400,420 | — | $87,050 | — | $744,740 |
| Cash at end of period | $10.2M | $10.2M | — | — | — | — | — |
| Free cash flow | $372,240 | $239,384 | $97,104 | $97,104 | −$400,159 | −$400,159 | −$62,760 |
| Free cash flow margin | 40.3% | 40.3% | 7.5% | 7.5% | −58.5% | −58.5% | −1.4% |
| Capex / revenue | 5.7% | 5.7% | 0.0% | 0.0% | 0.2% | 0.2% | 0.1% |
| Operating cash flow / net income | — | — | 0.20 | 0.20 | — | — | −0.05 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
EGG cash generation
In fiscal 2025 (ended September 30, 2025), ENIGMATIG LIMITED generated -$1.3 million of cash from operations and spent $0.2 million on capital expenditures, leaving free cash flow of -$1.5 million, −44.1% of revenue. Cash and equivalents rose by $9.0 million over the year.
Related: EGG income statement, EGG balance sheet. See the EGG stock overview for the latest quote and news.
EGG cash flow FAQ
What is ENIGMATIG LIMITED's free cash flow?
ENIGMATIG LIMITED's free cash flow was -$1.5 million in fiscal 2025: -$1.3 million of operating cash flow minus $0.2 million of capital expenditures It was -$0.6 million a year earlier..
How much cash does ENIGMATIG LIMITED generate from operations?
ENIGMATIG LIMITED generated -$1.3 million of cash from operating activities in fiscal 2025, −3.06 times its net income of $0.4 million.
How much does ENIGMATIG LIMITED spend on capital expenditures?
ENIGMATIG LIMITED spent $0.2 million on capital expenditures in fiscal 2025, 5.5% of revenue, compared with $0.0 million the year before.