Cash conversion appears volatile rather than steady, with FCF margin swinging from -4.6% in 2025Q4 to 20.9% in 2026Q1 and back to 8.7% in 2026Q2 as working capital movements of up to $11.3M dwarfed the ~$0.5M quarterly D&A.
Envela Corporation (ELA) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 25.93M | 2.58M | 10.19M | 5.84M | 10.02M | 2.81M | 6.9M | -542.83K | 375.22K | 248.28K | 381.55K | 133.85K | -85.26K | 329.8K | -475.18K | 6.65M | -1.8M | 1.32M | -1.07M | -4.28M | 247.79K | 273.13K | -441.93K | 752.03K | 330.98K | -290.27K | 2.73M | -1.1M | 500K | 1.2M | 100K |
| Operating CF Margin % | - | 1.07% | 5.65% | 3.33% | 5.48% | 1.99% | 6.05% | -0.66% | 0.69% | 0.4% | 0.79% | 0.22% | -0.12% | 0.3% | -0.37% | 4.44% | -2.18% | 1.54% | -1.01% | -6.8% | 0.56% | 0.77% | -1.54% | 2.87% | 1.5% | -1.37% | 10.94% | -5.07% | 3.16% | 9.3% | 0.72% |
| Operating CF Growth % | 1673.77% | -74.67% | 74.42% | -41.69% | 257.21% | -59.33% | 1370.59% | -244.67% | 51.13% | -34.93% | 185.05% | 257% | -125.85% | 169.41% | -107.15% | 469.59% | -236.47% | 223.39% | 75.06% | -1827.8% | -9.28% | 161.8% | -158.77% | 127.22% | 214.02% | -110.63% | 348.25% | -320% | -58.33% | 1100% | 200% |
| Net Income | 22.37M | 14.6M | 6.76M | 7.15M | 15.69M | 10.05M | 6.38M | 2.78M | 657.68K | 1.84M | -4.01M | -2.33M | -634.67K | -2.66M | -1.62M | 1.01M | 5.66M | -313.69K | -7.85M | 755.02K | 611.25K | 485.19K | 350.83K | -524.14K | 429.31K | -324.56K | 251.68K | 300K | 400K | 1.1M | 1.4M |
| Depreciation & Amortization | 1.94M | 1.87M | 1.55M | 1.36M | 1.45M | 926.1K | 728.63K | 520.3K | 286.75K | 320.74K | 403.72K | 535.22K | 382.56K | 729.96K | 696.48K | 429.48K | 494.91K | 410.84K | 484.83K | 253.89K | 139.31K | 145.34K | 148.33K | 187.56K | 202.99K | 427.68K | 387.96K | 200K | 100K | 100K | 100K |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 325 | 0 | 0 | 10.69K | 101.78K | 36.88K | 148.5K | 0 | 103.19K | 34.21K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 269.65K | 196.91K | -88.19K | 1.53M | -1.49M | 0 | -1.83M | 0 | 0 | 0 | 1.13M | -36.88K | 1.35M | 0 | -135.68K | 3.45M | -793.74K | 176.86K | -102.83K | -31.69K | -3.8K | 21.83K | -10.54K | -451.08K | 80.81K | 198.52K | -438.14K | 0 | 0 | 500K | 0 |
| Other Non-Cash Items | 4.06M | 2.89M | 2.33M | 2.2M | -718.09K | -697.38K | 1.83M | 0 | 1.28M | 196.86K | 101.78K | 36.88K | 148.5K | -100.61K | 76.36K | 1.31M | 331.39K | 70.23K | 8.19M | -583.34K | 0 | -3.9K | -23.5K | 1.69M | 26.34K | 26.79K | 260.29K | 100K | -200K | 100K | -2.9M |
| Working Capital Changes | -2.71M | -16.97M | -355.11K | -6.39M | -4.91M | -7.47M | -215.8K | -3.84M | -1.85M | -2.12M | 2.65M | 1.89M | -1.48M | 2.36M | 406.13K | 406.64K | -2.44M | 973.59K | -1.94M | -4.8M | -498.97K | -375.33K | -907.06K | -153.22K | -408.47K | -618.7K | 2.27M | -1.7M | 200K | 100K | 1.5M |
| Change in Receivables | 1.84M | -6.92M | 3.19M | -161.81K | -903.8K | -3.97M | 151.12K | -1.88M | 115.03K | -687.79K | -262.41K | 674.23K | -741.41K | 448.88K | 860.39K | -603.77K | -144.56K | 2.17M | 1.47M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -2.44M | -9.36M | -2.56M | -4.39M | -4.71M | -3.55M | -497.44K | 1.46M | -1.17M | 786.45K | 181.37K | 1.58M | 372.86K | -989.13K | -1.22M | -228.29K | -3.05M | -2.36M | -3.08M | -928.84K | -225.91K | -778.74K | -117.52K | -338.12K | -38.42K | 784.05K | -1.17M | -1.7M | -300K | 100K | -200K |
| Change in Payables | -543.91K | 1.12M | 50.81K | -232.14K | 1.37M | 752.38K | -29.33K | -3.57M | -976.98K | -936.57K | 3.19M | -509.77B | 78.67B | 3.09T | 297.23B | 2.35B | 813.23K | 1.19M | -406.31K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -1.9M | -1.25M | -3.76M | -1.76M | -229.34K | -4.88M | -7.96M | -6.04M | -191.13K | -376.84K | 1.07M | -437.06K | -155.35K | -640.72K | -878.83K | -70.68K | -73.14K | 851.2K | -1.22M | -3.92M | -658.79K | -246.38K | 106.34K | -42.81K | -35.49K | -46.98K | -553.61K | -200K | -400K | -200K | 800K |
| Capital Expenditures | -1.9M | -1.2M | -3.46M | -2.24M | -272.75K | -3.14M | -5.86M | -102.99K | -191.13K | -376.84K | -1.18M | -437.06K | -155.35K | -640.72K | -938.14K | -534.2K | -128.08K | -419.78K | -1.13M | -3.78M | -42.06K | -285.46K | -43.66K | -34.46K | -25.02K | -31.23K | -147.17K | -200K | -100K | -100K | -100K |
| CapEx % of Revenue | 0.65% | 0.5% | 1.92% | 1.28% | 0.15% | 2.23% | 5.15% | 0.13% | 0.35% | 0.61% | 2.44% | 0.72% | 0.22% | 0.59% | 0.73% | 0.36% | 0.16% | 0.49% | 1.07% | 6% | 0.1% | 0.8% | 0.15% | 0.13% | 0.11% | 0.15% | 0.59% | 0.92% | 0.63% | 0.78% | 0.72% |
| Acquisitions | 0 | 0 | 0 | -100K | -216.99K | -1.5M | 0 | -5.88M | 0 | 0 | 2.25M | 0 | 0 | 0 | 938.14B | 456.01K | 0 | 0 | -70.38K | -975.28K | -569.78K | 0 | 0 | 0 | 0 | 0 | -369.93K | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -1 | -47.98K | -300.9K | 578.25K | 260.4K | -238.65K | -2.1M | -60K | -66K | 0 | 2.25M | 15K | 0 | 0 | -938.14B | 78.45M | 0 | 1.32M | 0 | -168.34K | -46.95K | 34.85K | 150K | -6.34K | -10.47K | 0 | 0 | 0 | -100K | -100K | 0 |
| Cash from Financing | -3.44M | -3.79M | -3.68M | -3.4M | -2.76M | 2.99M | 5.77M | 9.64M | -2.35K | -11.31K | -1.6M | -143.51K | -212.69K | -1.39M | -373.23K | -1.24M | 1.3M | -942.39K | 2M | 7.53M | 578.45K | 701.19K | -84.8K | -472.34K | -860.13K | 38.09K | -1.17M | 1.5M | -400K | -700K | -400K |
| Debt Issued (Net) | -3.37M | -3.6M | -1.26M | -1.24M | -2.76M | 2.99M | 5.77M | -360.95K | -2.35K | -11.31K | -1.6M | -143.51K | -212.69K | -1.39M | -373.23K | -1.26M | 1.11M | -942.39K | 1.92M | 5.01M | 578.45K | 701.19K | -84.8K | -472.34K | -860.59K | 69.18K | -1.02M | 1.6M | -200K | 0 | -100K |
| Equity Issued (Net) | -67.58K | -188.91K | -2.41M | -2.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500K | 0 | 78.83K | 78.36K | 0 | 0 | 0 | 0 | 459 | -31.09K | -148.86K | -100K | -100K | -700K | -200K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -67.58K | -188.91K | -2.41M | -2.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -611 | -31.09K | -148.86K | -100K | -100K | -700K | -200K |
| Other Financing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.24B | 0 | 0 | -78.83K | 2.44M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K | 0 | -100K |
| Net Change in Cash | 20.59M | -2.45M | 2.76M | 683.88K | 7.03M | 920.11K | 4.71M | 3.06M | 181.73K | -139.87K | -340.63K | -431.72K | -453.29K | -1.7M | -1.07M | 5.34M | -575.26K | 1.23M | -292.12K | -673.73K | 167.45K | 727.94K | -420.4K | 236.88K | -564.65K | -299.16K | 1.01M | 300K | -400K | -700K | -400K |
| Free Cash Flow | 24.03M | 1.38M | 6.73M | 3.6M | 9.75M | -333.65K | 1.03M | -705.82K | 184.09K | -128.56K | -798.23K | -303.2K | -240.61K | -310.91K | -1.41M | 6.11M | -1.93M | 898.03K | -2.2M | -8.06M | 205.74K | -12.32K | -485.6K | 717.57K | 305.95K | -321.5K | 2.58M | -1.3M | 400K | 1.1M | 0 |
| FCF Margin % | 8.2% | 0.57% | 3.73% | 2.06% | 5.34% | -0.24% | 0.91% | -0.86% | 0.34% | -0.21% | -1.65% | -0.5% | -0.34% | -0.29% | -1.11% | 4.09% | -2.33% | 1.05% | -2.09% | -12.8% | 0.47% | -0.03% | -1.7% | 2.74% | 1.39% | -1.52% | 10.35% | -5.99% | 2.53% | 8.53% | - |
| FCF Growth % | 219.05% | -79.49% | 86.74% | -63.02% | 3021.35% | -132.31% | 246.28% | -483.42% | 243.19% | 83.89% | -163.26% | -26.02% | 22.61% | 78% | -123.12% | 417.29% | -314.52% | 140.85% | 72.73% | -4018.6% | 1769.25% | 97.46% | -167.67% | 134.54% | 195.16% | -112.44% | 298.74% | -425% | -63.64% | - | 100% |
| FCF per Share | 0.93 | 0.05 | 0.26 | 0.13 | 0.36 | -0.01 | 0.04 | -0.03 | 0.01 | -0.00 | -0.06 | -0.02 | -0.02 | -0.03 | -0.12 | 0.55 | -0.17 | 0.09 | -0.23 | -0.97 | 0.04 | -0.00 | -0.09 | 0.15 | 0.06 | -0.07 | 0.51 | -0.26 | 0.09 | 0.23 | - |
| FCF Conversion (FCF/Net Income) | 1.07x | 0.18x | 1.51x | 0.82x | 0.64x | 0.28x | 1.08x | -0.20x | 0.57x | 0.14x | -0.10x | -0.06x | 0.02x | -0.12x | 0.21x | 6.56x | -0.32x | -4.20x | 0.14x | -4.89x | 0.41x | 0.56x | -1.26x | -1.43x | 0.77x | 0.89x | 10.85x | -3.67x | 1.25x | 1.09x | 0.07x |
| Interest Paid | 359.48K | 419.57K | 449.03K | 463.56K | 491.83K | 688.39K | 620.5K | 390.86K | 149.54K | 199.24K | 364.53K | 266.55K | 295.36K | 193.41K | 0 | 0 | 0 | 0 | 904.24K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 2.81M | 2.83M | 2.27M | 197.56K | 133K | 86K | 59.02K | 43.58K | 56.78K | 45.31K | 47.92K | 70.42K | 102.19K | 119.96K | 0 | 0 | 0 | 0 | 600K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying ELA stock.
Envela Corporation (ELA) generated $2.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Envela Corporation (ELA) generated $1.4M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Envela Corporation (ELA) spent $1.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Envela Corporation (ELA) spent $0.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital swings driving cash volatility
Metrics are mathematically derived from official filings.
Earnings-to-Cash Conversion Unstable
Operating cash flow swung from 2.39x net income in 2026Q1 to negative $3.5M in 2025Q4 against $6.0M of profit, a dispersion suggesting conversion depends heavily on timing rather than steady accrual quality, according to ELA's quarterly cash flow statements.
The conversion ratio has ranged from -0.59 to 2.39 over ten quarters, with two quarters of negative OCF despite positive net income (2024Q2, 2025Q4). This pattern suggests reported earnings are not a reliable proxy for realized cash, and investors should treat single-quarter OCF prints as noisy rather than as a trend in earnings quality.
Working Capital Swings Drive Cash
Working capital movements ranged from a $11.3M source in 2026Q1 to a $10.8M use in 2025Q4, swings that dwarf the $0.5M quarterly D&A and appear to be the dominant driver of operating cash flow volatility, as shown in ELA's reported cash flow data.
Because OCF tracks the sign of the working capital change almost one-for-one, cash generation appears to be a function of collection and inventory timing rather than underlying profitability, which matters given the prior finding of decelerating revenue growth in 2026Q2. If the 2026Q1 $11.3M release represented a one-time inventory or receivable drawdown, the subsequent $740.6K use in 2026Q2 may indicate normalization; the durability of the cash build warrants further investigation.
FCF Margin Volatility Around Thin Base
Free cash flow margin swung from -4.6% in 2025Q4 to 20.9% in 2026Q1 before falling back to 8.7% in 2026Q2, a range far wider than ELA's single-digit net margins imply, based on the company's reported quarterly figures.
Cumulative FCF over the ten quarters is positive but episodic, with 2025Q4 and 2024Q2 printing negative FCF while the recent two quarters contributed roughly $25.6M combined. The trajectory therefore looks improving on a trailing basis, but the reliance on outsized working capital releases rather than expanding operating margins means the FCF step-up may not be repeatable at the decelerating revenue growth observed in 2026Q2.
Minimal Capex Limits Cash Drag
Capital expenditure ran between $163.0K and $2.0M per quarter, equal to just 0.2%-4.2% of revenue and well below quarterly D&A of roughly $0.3M-$0.5M in several periods, as reported in ELA's cash flow statements.
Capex below D&A in most quarters implies the asset base is being consumed rather than replenished at current spend levels, a posture that flatters FCF in the near term but may understate the investment needed to sustain the revenue base. The 2024Q3 spike to $2.0M (4.2% of revenue) stands out as the only material outlay; whether it was growth or maintenance capex is not discernible from the data provided.
Cash Story Hinges on Timing
Zero stock-based compensation, no dividends, and only $1.9M of cumulative buybacks over ten quarters mean operating cash flow is essentially unadjusted for non-cash charges beyond D&A, leaving working capital timing as the main item the cash flow statement may obscure, based on ELA's disclosures.
A skeptical reading would note that the 2026Q1 cash surge of $21.2M coincided with the peak revenue growth quarter before the collapse to 3.5% in 2026Q2, suggesting the release may reflect order or inventory dynamics tied to a non-recurring demand spike. With no acquisitions or financing activities disclosed in the period, the cash balance build appears internally generated, but its quality as a recurring earnings stream remains unproven and should be tested against subsequent quarters.