Elite Express Holding Inc. (ETS) Cash Flow Statement
Where ETS’s cash came from and went, FY2025
November 30, 2025 · U.S. dollars- Cash from operations
- −$2.8M
- Capital expenditures
- $86,325 3.2% of revenue
- Free cash flow
- −$2.8M −105.8% margin
- Returned to shareholders
- —
- Change in cash
- $1.1M cash at year-end $1.3M
Drawn to scale: where the cash came from and how it was used. Hover for values.
ETS operating cash flow, capex and free cash flow
ETS cash flow trends, FY2023–FY2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$8,822FY2023 | −$2.8MFY2025 | — | |
| Capital expenditures | $6,010FY2023 | $86,325FY2025 | +1,336.4%/yr | |
| Free cash flow | −$14,832FY2023 | −$2.8MFY2025 | — | |
| Free cash flow margin | −0.6%FY2023 | −105.8%FY2025 | −105.2 pts | |
| Capex / revenue | 0.2%FY2023 | 3.2%FY2025 | +3.0 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
ETS cash flow by activity
ETS 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).
ETS cash flow statement
| FY2025 | FY2023 | |
|---|---|---|
| Operating activities | ||
| Net income | −$2.2M | −$208,390 |
| Depreciation & amortization | $254,306 | $230,947 |
| Change in working capital | −$603,699 | −$23,942 |
| Other non-cash items | −$284,406 | −$7,437 |
| Cash from operating activities | −$2.8M | −$8,822 |
| Investing activities | ||
| Capital expenditures | −$86,325 | −$6,010 |
| Investments (net) | — | −$6,010 |
| Acquisitions & other investing | −$10.0M | $6,010 |
| Cash from investing activities | −$10.1M | −$6,010 |
| Financing activities | ||
| Share repurchases & issuance (net) | — | −$22 |
| Net borrowing (repayment) | $42,432 | −$30,325 |
| Shares issued | $14.3M | $0 |
| Other financing | −$346,078 | $0 |
| Cash from financing activities | $14.0M | −$30,347 |
| Summary | ||
| Net change in cash | $1.1M | −$45,179 |
| Cash at end of period | $1.3M | $54,712 |
| Free cash flow | −$2.8M | −$14,832 |
| Free cash flow margin | −105.8% | −0.6% |
| Capex / revenue | 3.2% | 0.2% |
| Aug '26 | May '26 | Feb '26 | Nov '25 | Aug '25 | May '25 | Feb '25 | May '24 | Feb '24 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating activities | |||||||||
| Net income | −$760,138 | −$2.5M | −$110,104 | −$1.7M | −$185,881 | −$107,604 | −$204,999 | −$48,712 | −$19,283 |
| Depreciation & amortization | −$8,872 | $33,744 | $16,528 | $65,638 | $64,332 | $62,168 | $62,168 | $60,618 | $59,209 |
| Change in working capital | $1.3M | −$377,401 | −$956,833 | −$337,457 | −$266,355 | $47,675 | −$47,562 | $77,326 | $17,363 |
| Other non-cash items | −$962,432 | −$219,412 | −$198,230 | −$220,254 | $41,746 | $800 | −$106,698 | $7,331 | −$294 |
| Cash from operating activities | −$397,208 | −$3.1M | −$1.2M | −$2.2M | −$346,158 | $3,039 | −$297,091 | $96,563 | $56,995 |
| Investing activities | |||||||||
| Capital expenditures | −$6,418 | −$6,418 | −$6,418 | −$79,908 | −$79,908 | $0 | $0 | $0 | $0 |
| Acquisitions & other investing | −$1.9M | $306,418 | $50,000 | −$9.9M | $0 | — | — | — | — |
| Cash from investing activities | −$1.9M | $300,000 | $43,582 | −$10.0M | −$79,908 | — | — | — | — |
| Financing activities | |||||||||
| Net borrowing (repayment) | — | −$36,063 | −$35,407 | −$58,804 | $101,236 | $5,000 | −$5,000 | −$69,091 | — |
| Shares issued | $0 | $8.0M | $0 | $0 | $13.9M | $180,000 | $300,000 | $0 | $10,457 |
| Other financing | $64,806 | $0 | $0 | $0 | −$45,000 | −$301,078 | $0 | $0 | −$50,799 |
| Cash from financing activities | $64,806 | $8.0M | −$35,407 | −$58,804 | $13.9M | −$116,078 | $295,000 | −$69,091 | −$40,342 |
| Summary | |||||||||
| Net change in cash | −$2.2M | $5.2M | −$1.2M | −$12.2M | $13.5M | −$113,039 | −$2,091 | $27,472 | $16,653 |
| Cash at end of period | $3.0M | $5.2M | $68,065 | $1.3M | $13.6M | $55,027 | $168,066 | $98,837 | $71,365 |
| Free cash flow | −$390,790 | −$3.1M | −$1.3M | −$2.1M | −$426,066 | $3,039 | −$297,091 | $96,563 | $56,995 |
| Free cash flow margin | −51.0% | −426.8% | −155.9% | −295.9% | −67.2% | 0.5% | −42.9% | 16.4% | 9.0% |
| Capex / revenue | 0.8% | 0.9% | 0.8% | 11.3% | 12.6% | 0.0% | 0.0% | 0.0% | 0.0% |
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.
ETS cash generation
In fiscal 2025 (ended November 30, 2025), Elite Express generated -$2.8 million of cash from operations and spent $0.1 million on capital expenditures, leaving free cash flow of -$2.8 million, −105.8% of revenue. Cash and equivalents rose by $1.1 million over the year.
Related: ETS income statement, ETS balance sheet. See the ETS stock overview for the latest quote and news.
ETS cash flow FAQ
What is Elite Express's free cash flow?
Elite Express's free cash flow was -$2.8 million in fiscal 2025: -$2.8 million of operating cash flow minus $0.1 million of capital expenditures It was -$0.0 million a year earlier..
How much cash does Elite Express generate from operations?
Elite Express generated -$2.8 million of cash from operating activities in fiscal 2025.
How much does Elite Express spend on capital expenditures?
Elite Express spent $0.1 million on capital expenditures in fiscal 2025, 3.2% of revenue, compared with $0.0 million the year before.