VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
EPACEnerpac Tool Group Corp.
$36.78$1.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksEPACCash Flow

Enerpac Tool Group Corp. (EPAC) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow generation remains highly unstable, evidenced by a wide margin range from -5.8% in 2024Q1 to a peak of 31.2% in 2025Q4, largely driven by volatile working capital swings.

EPAC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMAug'25Aug'24Aug'23Aug'22Aug'21Aug'20Aug'19Aug'18Aug'17Aug'16Aug'15Aug'14Aug'13Aug'12Aug'11Aug'10Aug'09Aug'08Aug'07Aug'06Aug'05Aug'04Aug'03Aug'02Aug'01Aug'00Aug'99Aug'98Aug'97Aug'96
Cash from Operations118.61M111.28M81.32M77.6M51.74M54.18M-3.16M53.84M106.09M87.85M117.7M128.97M125.23M193.79M182.33M171.57M121.09M146.72M170.1M177.11M122.16M96.99M47.96M49.42M29.74M95.14M114.73M150.39M129.67M64.83M32.81M
Operating CF Margin %-18.04%13.79%12.97%9.06%10.25%-0.64%8.22%8.97%8.02%10.24%10.32%8.95%15.14%11.36%11.87%10.43%11.83%10.22%12.14%10.17%9.94%6.6%8.44%6.42%19.74%17.08%8.59%10.54%9.64%5.74%
Operating CF Growth %96.97%36.85%4.79%50%-4.52%1815.19%-105.87%-49.25%20.77%-25.36%-8.74%2.98%-35.38%6.29%6.27%41.69%-17.47%-13.75%-3.96%44.98%25.95%102.23%-2.95%66.16%-68.74%-17.07%-23.71%15.98%100.01%97.57%37.74%
Net Income90.16M92.75M82.21M53.65M19.59M40.21M5.56M8.07M-21.65M-66.21M-105.17M19.87M163.57M30.05M87.29M111.56M24.03M13.72M122.54M104.95M92.59M71.25M23.89M28.97M25.25M24.36M66.5M79.4M26.69M42.04M33.73M
Depreciation & Amortization16.61M15.67M13.28M16.31M19.6M21.61M20.72M20.22M40.71M43.11M47.78M53.24M60.63M53.9M54.26M53M51.88M56.51M44.71M38.39M29.24M23.72M18.02M16.56M14.7M18.91M22.55M76.69M47.57M23.66M21.08M
Stock-Based Compensation22.17M13.02M10.93M8.57M13.62M9.21M9.62M10.88M14.46M16.73M10.44M12.05M17.11M13.44M13.35M10.76M8.4M8.61M6.85M5.47M3.16B4.44M000000000
Deferred Taxes1.88M-186K435K460K-5.29M9.64M-7.82M3.96M-6.89M-8.96M-17.4M-13.94M-7.27M-44.27M-10.52M6.48M-2.88M-17.85M5.91M8.34M1.39M3.77M2.63M4.12M1.37M1.11M324K6.45M-8.51M-1.27M-1.59M
Other Non-Cash Items-59.59M-6.26M-1.53M-3.85M15.89M-3.78M-19.91M35.48M78.35M111.72M186.04M87.06M-27.49M161.09M66.71M14.55M38.92M44.03M-204K-1.18M-3.16B90K6.32M388K169K-18.77M1.92M3.57M45.49M00
Working Capital Changes47.39M-3.71M-24M2.46M-11.68M-22.71M-11.33M-24.75M1.11M-8.55M-3.98M-29.3M-81.33M-20.42M-28.75M-24.78M738K41.69M-9.71M21.14M-6.59M-6.28M-2.9M-606K-11.75M69.54M3.51M-15.72M18.43M403K-20.41M
Change in Receivables10.76M4.94M-6.48M5.17M-23.75M-19.11M44.75M-4.99M-3.09M-3.48M20.26M12.83M1.34M-10.93M-12.31M-2.56M-14.51M87.05M-13.93M-2.26M017.21M4.35M1.54M0000000
Change in Inventory-15.24M-25.57M3.58M4.54M-16.04M-5.86M8.96M-7.76M-18.7M-11.28M10.2M6.61M-21.91M13.71M11.53M-29.91M-7.96M57.96M-5.7M-4.9M-17.94M-3.05M-7.55M5.64M2.5M11.15M-8.52M-14.27M10.7M6.12M-14.22M
Change in Payables-5.38M-4.41M-7.45M-21.87M9.66M16.7M-32.08M6.86M2.59M18.12M-7.73M-19.8M-19.83M-9.28M5.9M7.16M32.73M-61.93M7.59M14.74M0-944K3.73M-2.23M0000000
Cash from Investing-16.57M-46M-13.95M11.34M-7.24M13.3M176.07M11.05M-62.75M-27.63M-83.13M-21.27M261.51M-256.23M-84.51M-331.31M-57.08M-220.56M-140.45M-189.9M-146.99M-395.91M-61.43M-20.74M-4.75M28.07M106.62M-460.66M-451.97M-94.06M-50.62M
Capital Expenditures-16.16M-19.34M-11.41M-9.4M-8.42M-12.02M-13.47M-26.75M-20.87M-28.2M-20.21M-22.52M-41.86M-23.67M-22.74M-23.1M-19.97M-21.45M-44.41M-31.49M-19.7M-15.44M-10.94M-12.67M-10.04M-6.71M-11.44M-65.9M-56.83M-22.64M-22.73M
CapEx % of Revenue2.62%3.14%1.94%1.57%1.47%2.27%2.73%4.09%1.76%2.57%1.76%1.8%2.99%1.85%1.42%1.6%1.72%1.73%2.67%2.16%1.64%1.58%1.5%2.16%2.17%1.39%1.7%3.76%4.62%3.37%3.98%
Acquisitions-414K-26.66M-1.13M20.06M1.18M22.41M-23.07M36.16M-42.03M570K-72.22M0259.09M-234.19M-70.27M-309.99M-38.35M-200.97M-110.11M-162.98M-128.77M-384.18M-65.1M-9.17M-785K-11.25M0-409.21M-426.05M-75.02M-33.95M
Investments-------------------------------
Other Investing00-1.4M685K02.91M212.61M1.64M153K09.3M1.24M44.27M1.62M8.5M1.78M1.24M1.86M14.06M4.57M1.49M3.71M14.6M1.11M6.08M46.03M118.06M14.46M30.9M3.6M6.07M
Cash from Financing-92.17M-81.46M-56.27M-53.13M-52.2M-81.52M-238.93M-99.52M-17.99M-14.5M-18.43M-12.95M-380.99M102.16M-71.18M158.49M-36.59M-30.05M5.04M72.18M39.84M303.18M14.64M-27.3M-48.48M-106.32M-236.72M326.7M297.63M35.5M17.97M
Debt Issued (Net)-5M-5M-19.75M10.75M29M-80M-207.56M-72.5M-30M-19.25M-3.96M198.28M-125M117.5M-10.77M152.97M-37.21M-156.6M-769K72.68M37.55M164.78M16.6M-30.56M-137.33M-106.9M-85.24M403.35M271.5M33.6M4.76M
Equity Issued (Net)-4M-1000K-1000K-1000K-1000K0-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K1000K01000K1000K1000K1000K1000K1000K1000K1000K579K1000K1000K1000K1000K1000K
Dividends Paid-2.12M-2.17M-2.18M-2.27M-2.41M-2.39M-2.42M-2.44M-2.39M-2.36M-2.38M-2.6M-2.92M-2.91M-2.75M-2.72M-2.7M-2.25M-2.22M-2.19M-2.16M00000-1.79M-2.34M-2.56M-1.65M-1.62M
Share Repurchases-79.26M-68.74M-38.35M-57.66M-75.11M0-27.52M-22.48M-1.28M-1.06M-17.1M-212M-283.71M-41.83M-63.08M00000000000000-300K0
Other Financing-5.79M-5.55M4.02M-3.94M-3.68M878K-1.43M-2.1M15.68M8.18M5.01M3.37M30.64M25.85M5.42M03.31M4.02M001.8M1.72M-3.69M1.55M-12.11M0-153.53M-78.86M21.83M-1.05M13.28M
Net Change in Cash8.31M-15.54M12.68M33.72M-19.65M-11.82M-58.98M-39.34M20.92M49.97M10.76M59.83M5.03M35.8M23.96M4M28.84M-111.16M35.87M61.02M15.3M4.32M1.44M1.55M-23.51M16.66M-11.03M15.91M-25.56M4.84M90K
Free Cash Flow102.45M91.94M69.91M68.2M43.32M42.16M-16.63M27.09M85.22M59.65M97.49M106.45M83.38M170.12M159.59M148.47M101.12M125.26M125.69M145.62M102.46M81.55M37.03M36.75M19.7M88.43M103.29M84.49M72.84M42.19M10.08M
FCF Margin %16.63%14.9%11.86%11.4%7.58%7.98%-3.37%4.14%7.21%5.44%8.48%8.52%5.96%13.29%9.94%10.27%8.71%10.1%7.55%9.98%8.53%8.36%5.09%6.28%4.25%18.35%15.38%4.83%5.92%6.28%1.76%
FCF Growth %27.16%31.52%2.5%57.44%2.74%353.59%-161.38%-68.21%42.87%-38.81%-8.42%27.68%-50.99%6.6%7.49%46.83%-19.27%-0.34%-13.69%42.13%25.63%120.25%0.76%86.57%-77.73%-14.38%22.26%15.99%72.65%318.54%28.6%
FCF per Share1.921.691.271.190.720.70-0.280.441.411.001.651.721.152.282.131.971.361.901.942.291.621.340.670.750.472.663.202.632.271.830.46
FCF Conversion (FCF/Net Income)1.14x1.20x0.95x1.67x3.30x1.42x-0.57x6.67x-4.90x-1.33x-1.12x6.49x0.77x6.45x2.09x1.54x5.04x10.69x1.39x1.69x1.32x1.36x1.38x1.71x-11.52x4.04x1.71x1.89x4.86x1.54x0.97x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Working Capital Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Subject to Volatility

As reported in recent financial filings, the relationship between net income and operating cash flow is highly inconsistent, with the OCF/NI ratio swinging from a low of -0.38 in 2024Q1 to a peak of 2.27 in 2023Q4, indicating significant quarterly fluctuations in cash conversion quality.

The wide variance in cash conversion suggests that reported net income is frequently decoupled from actual cash generation, likely due to the timing of project-based revenue recognition and inventory movements. Investors should monitor whether these swings represent temporary timing differences or a structural difficulty in converting accounting profits into tangible liquidity.

Free Cash Flow Margin Instability

Based on the provided quarterly data, free cash flow margins have demonstrated extreme volatility, ranging from a negative 5.8% in 2024Q1 to a robust 31.2% in 2025Q4, highlighting a lack of predictability in the company's ability to generate surplus cash after accounting for capital expenditures.

This erratic FCF trajectory implies that the business model is highly sensitive to operational cycles that are not fully captured by net income trends. The inability to maintain a consistent FCF margin suggests that the company's cash generation is prone to sudden, sharp contractions that warrant further investigation into the underlying drivers of these periodic cash outflows.

Working Capital Swings Impede Liquidity

According to the company's cash flow statements, working capital changes have been a primary source of volatility, with quarterly fluctuations ranging from a $30.2 million outflow in 2024Q1 to a $29.5 million inflow in 2023Q4, reflecting significant instability in the management of receivables and inventory.

The frequent and large shifts in working capital suggest that the company's cash cycle is susceptible to external supply chain pressures or uneven customer payment patterns. Such instability complicates the forecasting of short-term liquidity and may indicate that the company is struggling to optimize its cash conversion cycle effectively.

Aggressive Capital Return Amid Stagnation

As evidenced by the reported figures, the company has prioritized share repurchases, including a $40.1 million buyback in 2025Q4, despite modest organic revenue growth, suggesting that management is utilizing excess cash to support equity value in the absence of high-return internal investment opportunities.

The reliance on share repurchases as a primary capital deployment tool, coupled with the accumulation of $151.6 million in cash, may indicate a lack of compelling organic growth projects. Investors should monitor whether this capital allocation strategy effectively offsets the risks associated with the company's stagnant revenue growth profile.

EPAC — Frequently Asked Questions

Quick answers to the most common questions about buying EPAC stock.

How much cash does Enerpac Tool Group Corp. (EPAC) generate from operations?

Enerpac Tool Group Corp. (EPAC) generated $111.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Enerpac Tool Group Corp.'s free cash flow?

Enerpac Tool Group Corp. (EPAC) generated $91.9M 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.

What is Enerpac Tool Group Corp.'s capital expenditure (CapEx)?

Enerpac Tool Group Corp. (EPAC) spent $19.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Enerpac Tool Group Corp. distribute cash to shareholders?

In 2025, Enerpac Tool Group Corp. (EPAC) returned $2.2M to shareholders via cash dividends and spent $68.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.