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
ESPEspey Mfg. & Electronics Corp.
$65.27$196M
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
HomeStocksESPCash Flow

Espey Mfg. & Electronics Corp. (ESP) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

ESP Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJun'25Jun'24Jun'23Jun'22Jun'21Jun'20Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10Jun'09Jun'08Jun'07Jun'06Jun'05Jun'04Jun'03Jun'02Jun'01Jun'00Jun'99Jun'98Jun'97Jun'96
Cash from Operations9.07M20.99M10.6M3.9M2.22M595K5.97M-3.6M260.91K6.42M5.76M671.74K5.39M3.29M7.39M4.91M6.9M384.94K4.15M6.08M-309.78K710.05K3.87M1.94M3.66M3.07M-2.08M-2.9M-1.8M4.2M800K
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 Income10.77M8.14M5.82M3.68M1.27M-181.54K1.16M2.34M3.08M1.14M3.18M3.18M1.17M5.56M-19.39K3.86M4.94K40.94K3.42M2.54M1.56M978.92K960.83K964.7K545.75K1.03M782.94K700K-700K600K500K
Depreciation & Amortization495.8K451.52K453.52K484.92K494.63K519.81K568.53K540.98K429.68K435.56K434.4K445.69K452.39K418.15K426.39K467.3K455.59K488.46K491.53K504.24K532.74K541.04K557.94K495.67K513.47K604.99K472.15K400K400K500K500K
Stock-Based Compensation373.28K968.75K721.81K592.78K501.76K487.56K494.64K562.52K510.99K546.59K540.71K520.06K652.05K643.99K606.12K66.24K511.96K526.19K651.34K000000000000
Deferred Taxes-611.17K-306.87K-1.03M-40K9.27K-64.4K-43.64K258.04K115.08K-25.52K92.94K-42.1K183.32K-22.64K-111.47K12.11K23.64K-88.31K-38.51K-60.45K-100.38K-85.38K133.85K57.36K112.1K188.71K103.6K100K-200K-200K-100K
Other Non-Cash Items801.98K0590-2.5K-119710.21K4.53K69.58K4.44M-18.13K-33.99K-52.91K-52.46K-20.57K4.37M1.23M3.57M2.77M87.82K701.21K484.23K12.62K40.49K18.76K40.83K7717.92K100K200K00
Working Capital Changes-2.76M11.74M4.64M-812.46K-50.99K-876.64K3.78M-7.38M-3.87M4.34M1.53M-3.41M2.96M-3.31M2.09M-103.14K2.34M-3.32M-466.8K2.39M-2.78M-737.15K2.18M399.98K2.44M1.25M-3.44M-4.2M-1.5M3.3M-100K
Change in Receivables112.87K-963.4K-844.54K-57.77K-129.79K3.41M1.98M-6.69M-978.11K1.56M1.74M-3.5M4.01M-3.99M3.05M-771.5K-361.46K-1.49M0000000000000
Change in Inventory-9.99M1.4M645.57K-1.33M231.44K-4.71M-1.56M-1.82M-1.63M1.05M852.22K-974.65K762.52K271.94K-1.07M362.33K2.09M-2.84M961.09K1.26M-2.04M-282.25K1.75M904.53K2.19M-106.22K-3.78M-2.3M-600K2.8M-800K
Change in Payables1.02M-1.11M2.54M-866.8K-639K-143.52K701.26K337.84K-427.52K1.7M-423.32K248.83K-545.86K-35.9K-144.67K0607.63K398.59K0000000000000
Cash from Investing-223.07K-6.94M-7.84M-8.77M-918.34K2.01M326.01K5.23M-4.02M-4.2M-1.7M481.27K-1.71M-990.23K-1.46M4.52M-1.17M731.67K-3.6M-948.99K-5.67M-2.44M-910.86K523.37K576.92K37.26K2.69M3.5M-7M3.2M7.7M
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 Revenue11.02%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%
Acquisitions0000000-5.84M0000000000005300000000000
Investments-------------------------------
Other Investing5.3M3.26M4.23M2.5K2K005.84M-2.1M-3.85M-1.42M747.3K25.19K42.18K3.29M-70.14K7.65M9.07M-65K10-4.33M0558.66K558.66K570.91K15.35K558.66K500K-100K600K500K
Cash from Financing-1.55M458.27K-1.15M-489.27K0-1.2M-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-1.1M3.25M-776.15K-1.65M-656.32K-241.6K-277.2K-612.2K-800K-800K-900K-4.6M
Debt Issued (Net)0000000000000000000000000000000
Equity Issued (Net)3.25M00000-47.95K-44.89K-109.69K-44.34K-355.42K-320.5K441.09K-83.92K-84.76K-138.91K10.18K-311.55K-196.62K-10.49K3.93M-169.87K-129.54K-298.22K67.58K-70.89K-403.47K-600K0-100K-3.7M
Dividends Paid-4.8M-2.6M-1.68M-489.27K0-1.2M-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 Repurchases000000-47.95K-44.89K-109.69K-44.34K-355.42K-320.5K0-150.02K-143.73K-575.25K-452.15K-311.55K-769.44K-298.06K-679.81K-215.37K-272.33K-311.47K0-70.89K-403.47K-600K0-100K-3.7M
Other Financing03.06M526.36K00081K315.68K439.12K159.99K314.1K168.31K467.33K509.78K105.85K10.94K3.14K162.78K83.47K49.7K00000000000
Net Change in Cash7.3M14.51M1.6M-5.36M1.3M1.4M3.94M-2.84M-5.76M26.52K1.17M-697.49K-331.74K-1.63M1.83M5.22M1.7M-4.08M-4.24M4.02M-2.73M-2.51M1.31M1.8M3.99M2.83M2.86K-200K-9.6M6.5M3.9M
Free Cash Flow4.41M16.63M5.43M3.39M1.92M551.44K5.75M-4.21M-1.66M6.07M5.48M405.71K4.68M2.96M7.12M4.31M6.47M104.15K3.63M5.51M-778.65K284.69K3.46M1.5M3.26M2.54M-2.86M-3.4M-2.1M3.8M500K
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 Share1.536.172.141.370.790.232.40-1.76-0.712.612.380.182.051.323.231.983.030.051.732.65-0.380.141.690.731.581.23-1.37-1.55-0.941.620.19
FCF Conversion (FCF/Net Income)0.41x2.58x1.82x1.06x1.75x-3.28x5.13x-1.54x0.08x5.65x1.81x0.21x4.61x0.59x1.68x1.27x1.94x0.14x1.21x2.39x-0.20x0.73x4.03x2.01x6.70x2.98x-2.65x-4.14x2.57x7.00x1.60x
Interest Paid0000000000000000000000000000000
Taxes Paid1.07M1.82M2.26M1.16M14.37K175.25K172.47K87.2K920K323K1.51M384K1.46M1.96M1.97M1.24M1.56M470K0000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Project-based cash flow volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Earnings Quality Masked by 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.

FCF Trajectory Remains Highly Cyclical

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.

Working Capital Swings Drive Cash

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.

Conservative Capital Allocation Limits Growth

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.

ESP — Frequently Asked Questions

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

How much cash does Espey Mfg. & Electronics Corp. (ESP) generate from operations?

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.

What is Espey Mfg. & Electronics Corp.'s free cash flow?

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.

What is Espey Mfg. & Electronics Corp.'s capital expenditure (CapEx)?

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.

How does Espey Mfg. & Electronics Corp. distribute cash to shareholders?

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.