Espey Mfg. & Electronics Corp. (ESP) Cash Flow Statement
Where ESP’s cash came from and went, FY2026
June 30, 2026 · U.S. dollars- Cash from operations
- $5.7M −72.9% vs FY2025
- Capital expenditures
- $3.1M 6.7% of revenue
- Free cash flow
- $2.6M 5.6% margin
- Returned to shareholders
- $4.8M 187% of free cash flow
- Change in cash
- $574,321 cash at year-end $19.4M
Drawn to scale: where the cash came from and how it was used. Hover for values.
ESP operating cash flow, capex and free cash flow
ESP cash flow trends, FY2017–FY2026
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $6.4MFY2017 | $5.7MFY2026 | −1.3%/yr | |
| Capital expenditures | $352,132FY2017 | $3.1MFY2026 | +27.4%/yr | |
| Free cash flow | $6.1MFY2017 | $2.6MFY2026 | −9.1%/yr | |
| Free cash flow margin | 26.9%FY2017 | 5.6%FY2026 | −21.3 pts | |
| Operating cash flow / net income | 5.65FY2017 | 0.51FY2026 | −5.14 | |
| Stock-based compensation | $546,586FY2017 | $213,688FY2026 | −9.9%/yr | |
| Dividends paid | $2.3MFY2017 | $4.8MFY2026 | +8.6%/yr | |
| Share buybacks (net) | $44,335FY2017 | $0FY2025 | −100.0% | |
| Capex / revenue | 1.6%FY2017 | 6.7%FY2026 | +5.2 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
ESP cash flow by activity
ESP 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).
ESP cash flow statement
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $11.2M | $8.1M | $5.8M | $3.7M | $1.3M | −$181,543 | $1.2M | $2.3M | $3.1M | $1.1M |
| Depreciation & amortization | $512,341 | $451,523 | $453,517 | $484,920 | $494,635 | $519,813 | $568,528 | $540,978 | $429,679 | $435,557 |
| Stock-based compensation | $213,688 | $968,753 | $721,809 | $592,778 | $501,763 | $487,560 | $494,645 | $562,517 | $510,994 | $546,586 |
| Change in working capital | −$7.2M | $11.7M | $4.6M | −$812,457 | −$50,990 | −$876,645 | $3.8M | −$7.4M | −$3.9M | $4.3M |
| Other non-cash items | $968,020 | −$306,865 | −$1.0M | −$42,502 | $9,152 | $645,811 | −$39,116 | $327,616 | $115,075 | −$34,587 |
| Cash from operating activities | $5.7M | $21.0M | $10.6M | $3.9M | $2.2M | $594,996 | $6.0M | −$3.6M | $260,907 | $6.4M |
| Investing activities | ||||||||||
| Capital expenditures | −$3.1M | −$4.4M | −$5.2M | −$512,016 | −$303,561 | −$43,554 | −$214,421 | −$608,318 | −$1.9M | −$352,132 |
| Investments (net) | −$1.3M | −$6.9M | −$7.8M | −$8.8M | −$616,778 | $2.1M | $540,431 | $5.8M | −$2.1M | −$3.9M |
| Acquisitions & other investing | $2.0M | $4.4M | $5.2M | $512,013 | $2,000 | $0 | $0 | $0 | $0 | $0 |
| Cash from investing activities | −$2.4M | −$6.9M | −$7.8M | −$8.8M | −$918,339 | $2.0M | $326,010 | $5.2M | −$4.0M | −$4.2M |
| Financing activities | ||||||||||
| Dividends paid | −$4.8M | −$2.6M | −$1.7M | −$489,268 | −$489,268 | −$1.2M | −$2.4M | −$4.7M | −$2.3M | −$2.3M |
| Share repurchases & issuance (net) | — | $3.1M | $526,360 | — | — | — | −$47,949 | −$44,888 | −$109,694 | −$44,335 |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $2.1M | $2 | $2 | $0 | $0 | $0 | $81,000 | $315,681 | $439,115 | $159,987 |
| Cash from financing activities | −$2.8M | $458,268 | −$1.2M | −$489,268 | −$489,268 | −$1.2M | −$2.4M | −$4.5M | −$2.0M | −$2.2M |
| Summary | ||||||||||
| Net change in cash | $574,321 | $14.5M | $1.6M | −$5.4M | $1.3M | $1.4M | $3.9M | −$2.8M | −$5.8M | $26,519 |
| Cash at end of period | $19.4M | $18.9M | $4.4M | $2.7M | $8.1M | $6.8M | $5.4M | $1.5M | $4.3M | $10.1M |
| Free cash flow | $2.6M | $16.6M | $5.4M | $3.4M | $1.9M | $551,442 | $5.8M | −$4.2M | −$1.7M | $6.1M |
| Free cash flow margin | 5.6% | 37.8% | 14.0% | 9.5% | 6.0% | 2.0% | 18.3% | −11.5% | −5.1% | 26.9% |
| Capex / revenue | 6.7% | 9.9% | 13.3% | 1.4% | 0.9% | 0.2% | 0.7% | 1.7% | 5.9% | 1.6% |
| Operating cash flow / net income | 0.51 | 2.58 | 1.82 | 1.06 | 1.75 | — | 5.13 | −1.54 | 0.08 | 5.65 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $3.3M | $2.9M | $2.8M | $2.2M | $2.9M | $1.7M | $1.9M | $1.6M | $1.9M | $1.0M | $1.8M | $1.1M |
| Depreciation & amortization | $133,332 | $133,591 | $127,539 | $117,879 | $116,791 | $115,606 | $109,745 | $109,381 | $109,692 | $110,299 | $114,134 | $119,392 |
| Stock-based compensation | $283,316 | $341,028 | −$195,706 | $321,784 | $247,199 | $242,259 | $254,609 | $224,686 | $203,570 | $203,720 | $169,677 | $144,842 |
| Change in working capital | −$4.7M | $162,169 | −$5.9M | $3.2M | −$245,955 | $9.5M | $3.1M | −$587,062 | $1.2M | $767,976 | $1.2M | $1.5M |
| Other non-cash items | $303,415 | −$113,063 | $346,427 | −$105,493 | −$278,085 | −$59,485 | −$13,087 | $43,792 | −$116,975 | −$702,418 | $815 | −$213,813 |
| Cash from operating activities | −$606,550 | $3.4M | −$2.8M | $5.7M | $2.8M | $11.5M | $5.4M | $1.4M | $3.2M | $1.4M | $3.3M | $2.6M |
| Investing activities | ||||||||||||
| Capital expenditures | −$307,911 | −$188,727 | −$1.3M | −$1.3M | −$1.9M | −$961,170 | −$883,567 | −$664,354 | −$662,168 | −$1.0M | −$1.2M | −$2.2M |
| Investments (net) | — | −$94,264 | −$721,585 | −$243,436 | $1.3M | −$5.3M | −$2.5M | −$438,769 | −$4.0M | $533,204 | −$2.0M | −$2.4M |
| Acquisitions & other investing | −$504,227 | $5 | $1.0M | $1.3M | $1.9M | $961,170 | $883,567 | $664,354 | $662,168 | $1.0M | $1.2M | $2.2M |
| Cash from investing activities | −$812,138 | −$282,986 | −$1.0M | −$243,436 | $1.3M | −$5.3M | −$2.5M | −$438,769 | −$4.0M | $533,204 | −$2.0M | −$2.4M |
| Financing activities | ||||||||||||
| Dividends paid | −$703,200 | −$699,186 | −$686,881 | −$2.7M | −$668,598 | −$649,695 | −$645,818 | −$633,243 | −$500,062 | −$436,113 | −$741,895 | −$405,995 |
| Share repurchases & issuance (net) | — | — | $682,210 | $623,530 | $3.1M | $1.5M | $1.1M | $144,830 | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $399,245 | $995,762 | −$623,533 | $4 | −$1.5M | −$1.1M | −$144,831 | −$4 | $22,149 | $444,733 | $0 | $465,475 |
| Cash from financing activities | −$303,955 | $296,576 | −$628,204 | −$2.1M | $905,239 | −$291,335 | $332,781 | −$488,417 | −$477,913 | $8,620 | −$741,895 | $59,480 |
| Summary | ||||||||||||
| Net change in cash | −$1.7M | $3.4M | −$4.5M | $3.4M | $5.0M | $5.8M | $3.2M | $461,928 | −$1.2M | $2.0M | $538,263 | $315,915 |
| Cash at end of period | $19.4M | $21.2M | $17.8M | $22.2M | $18.9M | $13.9M | $8.0M | $4.8M | $4.4M | $5.6M | $3.6M | $3.1M |
| Free cash flow | −$914,461 | $3.2M | −$4.1M | $4.4M | $915,290 | $10.5M | $4.5M | $724,760 | $2.6M | $379,140 | $2.1M | $385,981 |
| Free cash flow margin | −6.8% | 28.0% | −34.1% | 48.7% | 9.5% | 101.8% | 33.0% | 6.9% | 22.2% | 4.6% | 20.2% | 4.5% |
| Capex / revenue | 2.3% | 1.7% | 10.9% | 14.2% | 19.3% | 9.3% | 6.5% | 6.4% | 5.7% | 12.5% | 12.0% | 26.0% |
| Operating cash flow / net income | −0.18 | 1.18 | −1.00 | 2.64 | 0.95 | 6.72 | 2.82 | 0.87 | 1.71 | 1.37 | 1.85 | 2.39 |
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.
ESP cash generation
In fiscal 2026 (ended June 30, 2026), Espey Mfg. & Electronics generated $5.7 million of cash from operations (down 72.9%) and spent $3.1 million on capital expenditures, leaving free cash flow of $2.6 million, 5.6% of revenue. It returned $4.8 million to shareholders through dividends ($4.8 million) and net share buybacks ($0). Cash and equivalents rose by $0.6 million over the year.
Related: ESP income statement, ESP balance sheet, ESP dividend history. See the ESP stock overview for the latest quote and news.
ESP cash flow FAQ
What is Espey Mfg. & Electronics's free cash flow?
Espey Mfg. & Electronics's free cash flow was $2.6 million in fiscal 2026: $5.7 million of operating cash flow minus $3.1 million of capital expenditures It was $16.6 million a year earlier..
How much cash does Espey Mfg. & Electronics generate from operations?
Espey Mfg. & Electronics generated $5.7 million of cash from operating activities in fiscal 2026, 0.51 times its net income of $11.2 million.
How much does Espey Mfg. & Electronics spend on capital expenditures?
Espey Mfg. & Electronics spent $3.1 million on capital expenditures in fiscal 2026, 6.7% of revenue, compared with $4.4 million the year before.
How much does Espey Mfg. & Electronics pay in dividends?
Espey Mfg. & Electronics paid $4.8 million in dividends in fiscal 2026, 187.2% of free cash flow.