Free cash flow remains highly cyclical, evidenced by a swing from a negative 34.1% margin in 2026Q2 to a 101.8% peak in 2025Q3 due to working capital fluctuations.
| Metric | TTM | Jun'25 | Jun'24 | Jun'23 | Jun'22 | Jun'21 | Jun'20 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 | Jun'10 | Jun'09 | Jun'08 | Jun'07 | Jun'06 | Jun'05 | Jun'04 | Jun'03 | Jun'02 | Jun'01 | Jun'00 | Jun'99 | Jun'98 | Jun'97 | Jun'96 |
|---|
| Cash from Operations | 9.07M | 20.99M | 10.6M | 3.9M | 2.22M | 595K | 5.97M | -3.6M | 260.91K | 6.42M | 5.76M | 671.74K | 5.39M | 3.29M | 7.39M | 4.91M | 6.9M | 384.94K | 4.15M | 6.08M | -309.78K | 710.05K | 3.87M | 1.94M | 3.66M | 3.07M | -2.08M | -2.9M | -1.8M | 4.2M | 800K |
| Operating CF Margin % | - | 47.76% | 27.35% | 10.96% | 6.91% | 2.15% | 18.93% | -9.88% | 0.8% | 28.51% | 20.97% | 2.5% | 19.85% | 9.58% | 23.06% | 16.66% | 23.89% | 1.41% | 16.14% | 21.97% | -1.49% | 3.77% | 17.22% | 9.79% | 19.87% | 17.82% | -14.11% | -21.32% | -16.67% | 27.63% | 4.76% |
| Operating CF Growth % | 74.51% | 98.12% | 171.68% | 75.69% | 273.06% | -90.03% | 265.59% | -1481.49% | -95.94% | 11.48% | 757.41% | -87.53% | 63.97% | -55.52% | 50.33% | -28.84% | 1693.75% | -90.72% | -31.74% | 2061.28% | -143.63% | -81.68% | 100.1% | -47.05% | 18.98% | 248% | 28.39% | -61.11% | -142.86% | 425% | 700% |
| Net Income | 10.77M | 8.14M | 5.82M | 3.68M | 1.27M | -181.54K | 1.16M | 2.34M | 3.08M | 1.14M | 3.18M | 3.18M | 1.17M | 5.56M | -19.39K | 3.86M | 4.94K | 40.94K | 3.42M | 2.54M | 1.56M | 978.92K | 960.83K | 964.7K | 545.75K | 1.03M | 782.94K | 700K | -700K | 600K | 500K |
| Depreciation & Amortization | 495.8K | 451.52K | 453.52K | 484.92K | 494.63K | 519.81K | 568.53K | 540.98K | 429.68K | 435.56K | 434.4K | 445.69K | 452.39K | 418.15K | 426.39K | 467.3K | 455.59K | 488.46K | 491.53K | 504.24K | 532.74K | 541.04K | 557.94K | 495.67K | 513.47K | 604.99K | 472.15K | 400K | 400K | 500K | 500K |
| Stock-Based Compensation | 373.28K | 968.75K | 721.81K | 592.78K | 501.76K | 487.56K | 494.64K | 562.52K | 510.99K | 546.59K | 540.71K | 520.06K | 652.05K | 643.99K | 606.12K | 66.24K | 511.96K | 526.19K | 651.34K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -611.17K | -306.87K | -1.03M | -40K | 9.27K | -64.4K | -43.64K | 258.04K | 115.08K | -25.52K | 92.94K | -42.1K | 183.32K | -22.64K | -111.47K | 12.11K | 23.64K | -88.31K | -38.51K | -60.45K | -100.38K | -85.38K | 133.85K | 57.36K | 112.1K | 188.71K | 103.6K | 100K | -200K | -200K | -100K |
| Other Non-Cash Items | 801.98K | 0 | 590 | -2.5K | -119 | 710.21K | 4.53K | 69.58K | 4.44M | -18.13K | -33.99K | -52.91K | -52.46K | -20.57K | 4.37M | 1.23M | 3.57M | 2.77M | 87.82K | 701.21K | 484.23K | 12.62K | 40.49K | 18.76K | 40.83K | 771 | 7.92K | 100K | 200K | 0 | 0 |
| Working Capital Changes | -2.76M | 11.74M | 4.64M | -812.46K | -50.99K | -876.64K | 3.78M | -7.38M | -3.87M | 4.34M | 1.53M | -3.41M | 2.96M | -3.31M | 2.09M | -103.14K | 2.34M | -3.32M | -466.8K | 2.39M | -2.78M | -737.15K | 2.18M | 399.98K | 2.44M | 1.25M | -3.44M | -4.2M | -1.5M | 3.3M | -100K |
| Change in Receivables | 112.87K | -963.4K | -844.54K | -57.77K | -129.79K | 3.41M | 1.98M | -6.69M | -978.11K | 1.56M | 1.74M | -3.5M | 4.01M | -3.99M | 3.05M | -771.5K | -361.46K | -1.49M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -9.99M | 1.4M | 645.57K | -1.33M | 231.44K | -4.71M | -1.56M | -1.82M | -1.63M | 1.05M | 852.22K | -974.65K | 762.52K | 271.94K | -1.07M | 362.33K | 2.09M | -2.84M | 961.09K | 1.26M | -2.04M | -282.25K | 1.75M | 904.53K | 2.19M | -106.22K | -3.78M | -2.3M | -600K | 2.8M | -800K |
| Change in Payables | 1.02M | -1.11M | 2.54M | -866.8K | -639K | -143.52K | 701.26K | 337.84K | -427.52K | 1.7M | -423.32K | 248.83K | -545.86K | -35.9K | -144.67K | 0 | 607.63K | 398.59K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -223.07K | -6.94M | -7.84M | -8.77M | -918.34K | 2.01M | 326.01K | 5.23M | -4.02M | -4.2M | -1.7M | 481.27K | -1.71M | -990.23K | -1.46M | 4.52M | -1.17M | 731.67K | -3.6M | -948.99K | -5.67M | -2.44M | -910.86K | 523.37K | 576.92K | 37.26K | 2.69M | 3.5M | -7M | 3.2M | 7.7M |
| Capital Expenditures | -4.66M | -4.37M | -5.16M | -512.02K | -303.56K | -43.55K | -214.42K | -608.32K | -1.92M | -352.13K | -284.21K | -266.03K | -709.97K | -322.51K | -267.98K | -607.31K | -436.5K | -280.79K | -517.96K | -565K | -468.87K | -425.36K | -413.52K | -438.48K | -393.87K | -536.75K | -782.12K | -500K | -300K | -400K | -300K |
| CapEx % of Revenue | 11.02% | 9.93% | 13.33% | 1.44% | 0.95% | 0.16% | 0.68% | 1.67% | 5.91% | 1.56% | 1.03% | 0.99% | 2.62% | 0.94% | 0.84% | 2.06% | 1.51% | 1.03% | 2.02% | 2.04% | 2.25% | 2.26% | 1.84% | 2.22% | 2.14% | 3.11% | 5.31% | 3.68% | 2.78% | 2.63% | 1.79% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.84M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 530 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 5.3M | 3.26M | 4.23M | 2.5K | 2K | 0 | 0 | 5.84M | -2.1M | -3.85M | -1.42M | 747.3K | 25.19K | 42.18K | 3.29M | -70.14K | 7.65M | 9.07M | -65K | 10 | -4.33M | 0 | 558.66K | 558.66K | 570.91K | 15.35K | 558.66K | 500K | -100K | 600K | 500K |
| Cash from Financing | -1.55M | 458.27K | -1.15M | -489.27K | 0 | -1.2M | -2.36M | -4.47M | -2M | -2.19M | -2.89M | -1.85M | -4.01M | -3.93M | -4.1M | -4.21M | -4.03M | -5.19M | -4.79M | -1.1M | 3.25M | -776.15K | -1.65M | -656.32K | -241.6K | -277.2K | -612.2K | -800K | -800K | -900K | -4.6M |
| Debt Issued (Net) | 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 |
| Equity Issued (Net) | 3.25M | 0 | 0 | 0 | 0 | 0 | -47.95K | -44.89K | -109.69K | -44.34K | -355.42K | -320.5K | 441.09K | -83.92K | -84.76K | -138.91K | 10.18K | -311.55K | -196.62K | -10.49K | 3.93M | -169.87K | -129.54K | -298.22K | 67.58K | -70.89K | -403.47K | -600K | 0 | -100K | -3.7M |
| Dividends Paid | -4.8M | -2.6M | -1.68M | -489.27K | 0 | -1.2M | -2.39M | -4.74M | -2.33M | -2.31M | -2.85M | -1.7M | -4.48M | -4.36M | -4.12M | -4.08M | -4.05M | -5.04M | -4.68M | -1.14M | -685.65K | -606.29K | -1.52M | -358.1K | -309.18K | -206.31K | -208.73K | -200K | -800K | -800K | -900K |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | -47.95K | -44.89K | -109.69K | -44.34K | -355.42K | -320.5K | 0 | -150.02K | -143.73K | -575.25K | -452.15K | -311.55K | -769.44K | -298.06K | -679.81K | -215.37K | -272.33K | -311.47K | 0 | -70.89K | -403.47K | -600K | 0 | -100K | -3.7M |
| Other Financing | 0 | 3.06M | 526.36K | 0 | 0 | 0 | 81K | 315.68K | 439.12K | 159.99K | 314.1K | 168.31K | 467.33K | 509.78K | 105.85K | 10.94K | 3.14K | 162.78K | 83.47K | 49.7K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 7.3M | 14.51M | 1.6M | -5.36M | 1.3M | 1.4M | 3.94M | -2.84M | -5.76M | 26.52K | 1.17M | -697.49K | -331.74K | -1.63M | 1.83M | 5.22M | 1.7M | -4.08M | -4.24M | 4.02M | -2.73M | -2.51M | 1.31M | 1.8M | 3.99M | 2.83M | 2.86K | -200K | -9.6M | 6.5M | 3.9M |
| Free Cash Flow | 4.41M | 16.63M | 5.43M | 3.39M | 1.92M | 551.44K | 5.75M | -4.21M | -1.66M | 6.07M | 5.48M | 405.71K | 4.68M | 2.96M | 7.12M | 4.31M | 6.47M | 104.15K | 3.63M | 5.51M | -778.65K | 284.69K | 3.46M | 1.5M | 3.26M | 2.54M | -2.86M | -3.4M | -2.1M | 3.8M | 500K |
| FCF Margin % | 10.44% | 37.83% | 14.02% | 9.52% | 5.97% | 1.99% | 18.25% | -11.55% | -5.11% | 26.95% | 19.93% | 1.51% | 17.24% | 8.64% | 22.22% | 14.6% | 22.38% | 0.38% | 14.12% | 19.93% | -3.73% | 1.51% | 15.38% | 7.58% | 17.73% | 14.7% | -19.42% | -25% | -19.44% | 25% | 2.98% |
| FCF Growth % | -75.89% | 206.13% | 60.31% | 76.81% | 247.48% | -90.42% | 236.59% | -153.43% | -127.39% | 10.83% | 1249.57% | -91.33% | 57.86% | -58.37% | 65.31% | -33.43% | 6110.77% | -97.13% | -34.14% | 807.72% | -373.51% | -91.78% | 131.06% | -54.09% | 28.63% | 188.74% | 15.92% | -61.9% | -155.26% | 660% | 150% |
| FCF per Share | 1.53 | 6.17 | 2.14 | 1.37 | 0.79 | 0.23 | 2.40 | -1.76 | -0.71 | 2.61 | 2.38 | 0.18 | 2.05 | 1.32 | 3.23 | 1.98 | 3.03 | 0.05 | 1.73 | 2.65 | -0.38 | 0.14 | 1.69 | 0.73 | 1.58 | 1.23 | -1.37 | -1.55 | -0.94 | 1.62 | 0.19 |
| FCF Conversion (FCF/Net Income) | 0.41x | 2.58x | 1.82x | 1.06x | 1.75x | -3.28x | 5.13x | -1.54x | 0.08x | 5.65x | 1.81x | 0.21x | 4.61x | 0.59x | 1.68x | 1.27x | 1.94x | 0.14x | 1.21x | 2.39x | -0.20x | 0.73x | 4.03x | 2.01x | 6.70x | 2.98x | -2.65x | -4.14x | 2.57x | 7.00x | 1.60x |
| Interest 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 |
| Taxes Paid | 1.07M | 1.82M | 2.26M | 1.16M | 14.37K | 175.25K | 172.47K | 87.2K | 920K | 323K | 1.51M | 384K | 1.46M | 1.96M | 1.97M | 1.24M | 1.56M | 470K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Project-based cash flow volatility
As reported in quarterly financial statements, ESP's OCF/NI ratio has fluctuated wildly, ranging from a negative 1.00 in 2026Q2 to a high of 6.72 in 2025Q3, indicating that net income is a poor short-term proxy for the actual cash generation of the underlying manufacturing operations.
The significant divergence between net income and operating cash flow suggests that the company's accrual-based accounting is heavily influenced by the timing of milestone payments on long-term defense contracts. Investors should interpret these swings as a reflection of contract-specific billing cycles rather than a fundamental deterioration in the quality of earnings.
Based on the provided cash flow data, ESP's free cash flow trajectory is characterized by extreme quarterly variance, with margins swinging from a negative 34.1% in 2026Q2 to a peak of 101.8% in 2025Q3, reflecting the lumpy nature of project-based revenue recognition and associated working capital requirements.
The inability to maintain a consistent FCF margin suggests that the company's cash flow profile is inherently tied to the delivery schedule of specific naval and rail programs. This volatility warrants caution, as it complicates the ability to forecast cash availability for dividends or potential strategic reinvestment.
According to recent SEC filings, ESP's operating cash flow is primarily dictated by working capital movements, which saw a massive $9.5 million inflow in 2025Q3 followed by a $5.9 million outflow in 2026Q2, highlighting the sensitivity of cash balances to project-specific billing and collection milestones.
These dramatic shifts in working capital suggest that the company is frequently financing its own operations through the timing of customer payments. The reliance on these fluctuations implies that liquidity management is a critical operational function, as the company must bridge significant cash gaps between project milestones.
As evidenced by the historical cash flow data, ESP consistently prioritizes dividend payments over aggressive capital deployment, with no reported share buybacks or acquisitions, suggesting a management strategy that favors capital preservation and shareholder income over scaling the business through external investment or aggressive R&D expansion.
The persistent accumulation of cash, despite the company's strong operating margins, indicates a lack of identified high-return reinvestment opportunities within their niche. While this approach protects the balance sheet, it may limit the company's ability to capture emerging market opportunities or modernize its manufacturing capabilities to improve long-term competitiveness.
Quick answers to the most common questions about buying ESP stock.
Espey Mfg. & Electronics Corp. (ESP) generated $21.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Espey Mfg. & Electronics Corp. (ESP) generated $16.6M 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.
Espey Mfg. & Electronics Corp. (ESP) spent $4.4M 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, Espey Mfg. & Electronics Corp. (ESP) returned $2.6M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.