Reliance Global Group, Inc. (EZRA) Cash Flow Statement
Where EZRA’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$3.1M
- Capital expenditures
- $15,901 0.1% of revenue
- Free cash flow
- −$3.1M −25.0% margin
- Returned to shareholders
- $388,379
- Change in cash
- $933,665 cash at year-end $2.7M
Drawn to scale: where the cash came from and how it was used. Hover for values.
EZRA operating cash flow, capex and free cash flow
EZRA cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$115,2962016 | −$3.1M2025 | — | |
| Capital expenditures | $02016 | $15,9012025 | — | |
| Free cash flow | −$115,2962016 | −$3.1M2025 | — | |
| Free cash flow margin | −610.0%2016 | −25.0%2025 | +585.0 pts | |
| Operating cash flow / net income | −0.602018 | −0.492022 | +0.11 | |
| Stock-based compensation | $366,5782016 | $4.8M2025 | +33.2%/yr | |
| Dividends paid | $66,6542018 | $388,3792025 | +28.6%/yr | |
| Capex / revenue | 0.0%2016 | 0.1%2025 | +0.1 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
EZRA cash flow by activity
EZRA 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).
EZRA cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$7.0M | −$9.1M | −$12.0M | $6.5M | −$21.1M | −$3.7M | −$3.5M | $421,751 | −$2.6M | −$833,546 |
| Depreciation & amortization | $1.3M | $1.8M | $2.6M | $2.6M | $1.6M | $1.3M | $727,979 | $88,419 | $324,167 | $346,397 |
| Stock-based compensation | $4.8M | $533,631 | $875,106 | $1.2M | $749,127 | $1.5M | $1.0M | $548,254 | — | $366,578 |
| Change in working capital | −$16,004 | $49,702 | −$316,671 | $1.1M | −$834,739 | $919,551 | −$90,271 | −$13,622 | $9,906 | $5,275 |
| Other non-cash items | −$2.3M | $4.2M | $8.0M | −$14.5M | $17.3M | −$485,417 | $1.4M | −$1.3M | $2.1M | $0 |
| Cash from operating activities | −$3.1M | −$2.5M | −$847,970 | −$3.2M | −$2.3M | −$468,465 | −$373,934 | −$252,703 | −$140,640 | −$115,296 |
| Investing activities | ||||||||||
| Capital expenditures | −$15,901 | −$83,228 | −$189,811 | −$802,376 | −$690,774 | $0 | −$562,327 | −$56,193 | $0 | $0 |
| Investments (net) | −$126,369 | $0 | $900,000 | $450,000 | — | — | — | — | — | — |
| Acquisitions & other investing | $5.5M | $0 | $0 | — | −$1.6M | −$1.9M | −$11.3M | $61,193 | — | — |
| Cash from investing activities | $5.3M | −$83,228 | $710,189 | — | −$2.3M | −$1.9M | −$11.9M | $5,000 | — | — |
| Financing activities | ||||||||||
| Dividends paid | −$388,379 | $0 | — | — | — | — | — | −$66,654 | — | — |
| Net borrowing (repayment) | −$6.0M | −$2.1M | −$3.1M | $6.7M | −$1.4M | — | — | — | — | — |
| Shares issued | $5.1M | $3.7M | $3.4M | $17.9M | $10.5M | $0 | $0 | $0 | $0 | $0 |
| Other financing | $0 | $0 | $591,345 | $555,819 | −$452,236 | $2.5M | $12.6M | $256,654 | $207,500 | $110,000 |
| Cash from financing activities | −$1.3M | $1.7M | $966,923 | $25.1M | $8.6M | $2.5M | $12.6M | $190,000 | $207,500 | $110,000 |
| Summary | ||||||||||
| Net change in cash | $933,665 | −$941,217 | $829,142 | −$2.7M | $4.1M | $37,996 | $390,379 | −$57,703 | $66,860 | −$5,296 |
| Cash at end of period | $2.7M | $1.8M | $2.7M | $1.9M | $4.6M | $529,581 | $491,585 | $11,228 | $68,931 | $2,071 |
| Free cash flow | −$3.1M | −$2.6M | −$1.0M | −$4.0M | −$2.9M | −$468,465 | −$936,261 | −$308,896 | −$140,640 | −$115,296 |
| Free cash flow margin | −25.0% | −18.5% | −7.6% | −33.9% | −30.3% | −6.4% | −21.0% | −1,495.9% | −360.0% | −610.0% |
| Capex / revenue | 0.1% | 0.6% | 1.4% | 6.8% | 7.1% | 0.0% | 12.6% | 272.1% | 0.0% | 0.0% |
| Operating cash flow / net income | — | — | — | −0.49 | — | — | — | −0.60 | — | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Sep '23 | Jun '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$2.0M | −$1.5M | −$10.6M | −$1.2M | $1.7M | −$1.7M | −$1.4M | −$837,316 | −$1.5M | −$5.3M | −$139,003 | −$1.1M |
| Depreciation & amortization | $252,977 | $304,443 | $311,406 | $313,694 | −$360,595 | $360,595 | $360,368 | $421,759 | $469,788 | $534,152 | $652,839 | $767,354 |
| Stock-based compensation | $15,618 | $15,500 | $3.1M | $2.7M | −$974,985 | $974,985 | $256,510 | $12,790 | $245,765 | $18,566 | $27,779 | $35,367 |
| Change in working capital | −$156,758 | $317,806 | $569,180 | $157,957 | $29,754 | $539,426 | −$145,453 | −$419,672 | −$87,367 | $702,194 | $59,214 | −$156,949 |
| Other non-cash items | $222,069 | $262,244 | $2.5M | −$2.9M | −$1.3M | $59,706 | $59,543 | $64,152 | $175,997 | $3.9M | $1.4M | −$532,709 |
| Cash from operating activities | −$1.7M | −$571,174 | −$4.1M | −$814,446 | −$852,511 | $197,830 | −$867,243 | −$758,287 | −$685,212 | −$204,382 | $2.0M | −$942,223 |
| Investing activities | ||||||||||||
| Capital expenditures | −$4,438 | −$4 | −$22,807 | −$1,599 | −$5,307 | −$14,944 | −$24,441 | −$22,256 | −$7,087 | −$29,444 | −$16,545 | −$84,283 |
| Investments (net) | — | — | −$11,409 | −$114,960 | — | — | $0 | $0 | — | — | — | — |
| Acquisitions & other investing | −$729,481 | −$499,996 | $1.1M | $4.4M | −$6,886 | $0 | $0 | $0 | $0 | $0 | $0 | $915,708 |
| Cash from investing activities | −$733,919 | −$500,000 | $1.0M | $4.3M | −$12,193 | −$14,944 | −$24,441 | −$22,256 | −$7,087 | −$29,444 | −$16,545 | $831,425 |
| Financing activities | ||||||||||||
| Dividends paid | $0 | −$130,910 | −$8,115 | — | $0 | $0 | — | — | — | — | — | — |
| Net borrowing (repayment) | −$109,807 | −$872,117 | −$408,611 | −$5.7M | $279,777 | −$169,073 | −$553,226 | −$437,259 | — | — | — | — |
| Shares issued | $1.1M | $2.6M | $2.7M | $223,051 | $2.1M | $0 | $888,912 | $755,883 | $0 | $0 | $0 | $0 |
| Other financing | $0 | $0 | −$2.3M | $2.1M | $0 | $0 | $0 | $0 | $1.4M | −$392,100 | −$1.5M | −$763,240 |
| Cash from financing activities | $966,308 | $1.6M | $43,969 | −$3.4M | $2.4M | −$169,073 | $335,686 | $318,624 | $1.4M | −$392,100 | −$1.5M | −$763,240 |
| Summary | ||||||||||||
| Net change in cash | −$1.4M | $504,004 | −$772,058 | $128,206 | $1.6M | $13,813 | −$555,998 | −$461,919 | $702,626 | −$625,926 | $507,000 | −$874,038 |
| Cash at end of period | $1.8M | $3.2M | $2.7M | $3.5M | $3.4M | $1.8M | $1.8M | $2.4M | $2.8M | $2.1M | $3.2M | $2.7M |
| Free cash flow | −$1.7M | −$571,174 | −$4.1M | −$812,847 | −$847,204 | $182,886 | −$891,684 | −$780,543 | −$692,299 | −$233,826 | $2.0M | −$1.0M |
| Free cash flow margin | −78.9% | −14.9% | −241.9% | −32.6% | −27.4% | 4.3% | −27.0% | −22.7% | −21.4% | −5.7% | 60.2% | −32.1% |
| Capex / revenue | 0.2% | 0.0% | 1.4% | 0.1% | 0.2% | 0.4% | 0.7% | 0.6% | 0.2% | 0.7% | 0.5% | 2.6% |
| Operating cash flow / net income | — | — | — | — | −0.49 | — | — | — | — | — | — | — |
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.
EZRA cash generation
In fiscal 2025 (ended December 31, 2025), Reliance Global generated -$3.1 million of cash from operations and spent $0.0 million on capital expenditures, leaving free cash flow of -$3.1 million, −25.0% of revenue. It returned $0.4 million to shareholders through dividends ($0.4 million) and net share buybacks ($0). Cash and equivalents rose by $0.9 million over the year.
Related: EZRA income statement, EZRA balance sheet. See the EZRA stock overview for the latest quote and news.
EZRA cash flow FAQ
What is Reliance Global's free cash flow?
Reliance Global's free cash flow was -$3.1 million in fiscal 2025: -$3.1 million of operating cash flow minus $0.0 million of capital expenditures It was -$2.6 million a year earlier..
How much cash does Reliance Global generate from operations?
Reliance Global generated -$3.1 million of cash from operating activities in fiscal 2025.
How much does Reliance Global spend on capital expenditures?
Reliance Global spent $0.0 million on capital expenditures in fiscal 2025, 0.1% of revenue, compared with $0.1 million the year before.
How much does Reliance Global pay in dividends?
Reliance Global paid $0.4 million in dividends in fiscal 2025.