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
ESTCElastic N.V.
$56.24$5.8B
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
HomeStocksESTCCash Flow

Elastic N.V. (ESTC) Cash Flow Statement

10Y historyFree accessUpdated daily

Free cash flow margins have expanded significantly to 33.2% in 2026Q4, supported by a minimal capital intensity reflected in a CapEx/Revenue ratio consistently below 0.6%.

ESTC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricApr'26Apr'25Apr'24Apr'23Apr'22Apr'21Apr'20Apr'19Apr'18Apr'17
Cash from Operations326.89M266.17M148.76M35.66M5.67M22.55M-30.56M-23.94M-20.82M-16.11M
Operating CF Margin %18.79%17.94%11.74%3.34%0.66%3.71%-7.15%-8.81%-13.02%-18.27%
Operating CF Growth %22.81%78.92%317.14%528.74%-74.84%173.76%-27.69%-14.98%-29.25%-
Net Income435.9M-108.11M61.72M-236.16M-203.85M-129.43M-167.17M-102.3M-52.73M-51.97M
Depreciation & Amortization11.83M12.31M18M20.23M19.73M17.24M12.86M5.7M5.07M3.15M
Stock-Based Compensation298.44M257.78M239.14M204.04M140.61M93.68M60.01M39.94M12.74M18.89M
Deferred Taxes-398.62M57.43M-217.19M-2.01M-2.43M33K-1.54M3.62M-323K663K
Other Non-Cash Items50.45M102.91M83.72M84.93M72.26M39.27M45.69M21.44M12.73M8.45M
Working Capital Changes-71.11M-56.16M-36.62M-35.37M-20.65M1.76M19.59M7.67M1.69M4.71M
Change in Receivables-86.84M-48.9M-63.52M-46.35M-62.19M-24.04M-46.75M-29.8M-21.61M-11.13M
Change in Inventory0000000000
Change in Payables-8.97M-8.95M-10M6.3M21.04M-4.78M5.97M2.23M-23K-241K
Cash from Investing26.07M-118.67M-287.96M-272.95M-127.27M-1.52M-29.19M-8.28M8.33M-20.33M
Capital Expenditures-5.09M-4.34M-3.45M-2.68M-2.48M-3.91M-5.06M-3.45M-2.97M-843K
CapEx % of Revenue0.29%0.29%0.27%0.25%0.29%0.64%1.18%1.27%1.86%0.96%
Acquisitions-36.83M0-19.1M0-119.85M0-24.37M-1.99M-3.7M-4.49M
Investments----------
Other Investing-521K000-4.93M2.39M249K-2.85M00
Cash from Financing-312.27M40.95M40.05M17.47M602.13M77.26M58.54M281.79M3.43M59.76M
Debt Issued (Net)0000575M0-90K-106K-132K-106K
Equity Issued (Net)-312.27M000000269.51M-344K57.78M
Dividends Paid0000000000
Share Repurchases-340.09M0000000-344K-25K
Other Financing040.95M40.05M17.47M27.13M77.26M58.63M12.38M3.9M2.09M
Net Change in Cash39.28M188.13M-103.55M-217M459.93M104.32M-891K248.67M-8.28M22.69M
Free Cash Flow321.8M261.82M145.31M32.98M-1.75M18.32M-35.63M-27.38M-23.79M-16.95M
FCF Margin %18.5%17.65%11.47%3.08%-0.2%3.01%-8.33%-10.08%-14.87%-19.22%
FCF Growth %22.91%80.18%340.63%1989.86%-109.53%151.41%-30.1%-15.12%-40.34%-
FCF per Share3.002.531.400.34-0.020.21-0.45-0.50-0.38-0.27
FCF Conversion (FCF/Net Income)0.89x-2.46x2.41x-0.15x-0.03x-0.17x0.18x0.23x0.39x0.31x
Interest Paid024.19M25.06M24.14M12.99M009K14K21K
Taxes Paid021.99M24.22M11.58M3.98M03.5M3.07M3.19M1.44M

Key Metrics

Growth RegimeDecelerating
ProfitabilityModerate
Balance SheetHealthy
Cash FlowImproving
Top Statement Risk

Cloud consumption volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q4)

Earnings Quality and Cash Divergence

According to recent financial disclosures, Elastic's operating cash flow frequently exceeds net income, with the OCF/NI ratio reaching extreme levels like -5.31 in 2025Q4, suggesting that GAAP profitability metrics are heavily distorted by non-cash charges and the timing of working capital movements rather than operational cash generation.

The persistent gap between net income and operating cash flow appears largely driven by substantial stock-based compensation, which consistently offsets GAAP losses. Investors should monitor whether this reliance on non-cash adjustments masks a structural inability to generate organic cash flow from core software operations.

Free Cash Flow Margin Expansion

As reported in quarterly filings, Elastic's free cash flow margin has demonstrated a notable upward trend, climbing from 15.6% in 2024Q3 to a peak of 33.2% in 2026Q4, which indicates a maturing business model that is finally beginning to convert top-line revenue into tangible liquidity.

This trajectory suggests that the company is successfully scaling its infrastructure costs relative to its subscription revenue base. However, the sustainability of these margins warrants further investigation, as they may be sensitive to shifts in cloud consumption patterns and the timing of enterprise contract renewals.

Minimal Capital Intensity Sustains Liquidity

Based on reported figures, Elastic maintains a remarkably low capital intensity, with CapEx/Revenue ratios consistently remaining below 0.6% over the last ten quarters, reflecting a business model that requires minimal physical asset investment to support its cloud-native software architecture and global service delivery.

The company's ability to operate with negligible capital expenditure allows nearly all operating cash flow to translate directly into free cash flow. This asset-light structure provides a significant buffer, though it also implies that the company's competitive moat relies almost entirely on R&D spending rather than physical infrastructure.

Working Capital Volatility Impacts Cash

Data from recent statements reveals significant volatility in working capital, highlighted by a $64.6 million inflow in 2026Q4 contrasted against a $103.0 million outflow in 2026Q3, which suggests that the company's cash flow is highly sensitive to the timing of customer payments and deferred revenue recognition cycles.

Such fluctuations may indicate that the company's cash position is susceptible to the procurement cycles of its largest enterprise clients. Analysts should interpret these swings as a reflection of billing seasonality rather than a fundamental change in the underlying efficiency of the company's collection processes.

SBC Obscures True Cash Potential

As evidenced by the provided financial data, stock-based compensation remains a massive non-cash expense, totaling $77.5 million in 2026Q4 alone, which effectively obscures the company's true cash-generative potential by artificially inflating the gap between GAAP earnings and the cash actually available for capital allocation.

While SBC is a standard tool for talent retention in the technology sector, its magnitude at Elastic suggests that shareholders are experiencing significant dilution. This warrants further investigation into whether the company's cash flow improvements are truly operational or merely a byproduct of aggressive equity-based compensation strategies.

ESTC — Frequently Asked Questions

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

How much cash does Elastic N.V. (ESTC) generate from operations?

Elastic N.V. (ESTC) generated $326.9M in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.

What is Elastic N.V.'s free cash flow?

Elastic N.V. (ESTC) generated $321.8M in free cash flow in 2026. 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 Elastic N.V.'s capital expenditure (CapEx)?

Elastic N.V. (ESTC) spent $5.1M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Elastic N.V. distribute cash to shareholders?

In 2026, Elastic N.V. (ESTC) spent $340.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.