Cash flow generation remains highly volatile, evidenced by the OCF/NI ratio collapsing from 3.89 in 2024Q4 to 0.19 in 2026Q1.
| 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 |
|---|
| Cash from Operations | 30.06M | 61.7K | 80.19M | 100.66M | 69.36M | 129.91M | 52.7M | 55.25M | 42.5M | 78.63M | 58.37M | 55.11M | 59.89M | 61.3M | 37.7M | 63.16M | 51.33M | 21.93M | 86.14M | 119.19M | 131.59M | 103.33M | 125.53M | 100.48M |
| Operating CF Growth % | -213.81% | -99.92% | -20.33% | 45.14% | -46.61% | 146.53% | -4.62% | 30% | -45.96% | 34.72% | 5.92% | -7.99% | -2.3% | 62.6% | -40.31% | 23.05% | 134.04% | -74.54% | -27.73% | -9.42% | 27.34% | -17.68% | 24.93% | - |
| Net Income | 40.4M | 51.6K | 63.82M | 105.81M | 103.28M | 60.01M | 8.9M | 25.7M | 36.37M | 36.19M | 56.64M | 37.14M | 42.93M | 32.48M | 49.69M | 29.25M | -44.32M | -52.69M | 58.07M | 69.23M | 85.68M | 79.34M | 80.34M | 75.38M |
| Depreciation & Amortization | -335.22M | 15.5K | 15.96M | 15.61M | 15.99M | 16.39M | 16.86M | 19.53M | 19.83M | 20.11M | 19.35M | 19.14M | 17.93M | 18.01M | 18.58M | 20.82M | 29.4M | 25.64M | 24.67M | 23.01M | 21.6M | 21.34M | 21.28M | 21.3M |
| Deferred Taxes | 0 | 0 | -205K | 0 | 0 | 3.01M | 2.52M | -3.51M | -106K | 3.51M | 671K | 3.92M | -3.03M | 2.77M | -19.52M | -63K | 33.79M | -32.16M | -2.36M | 200K | -792K | 3.94M | 659K | 4.75M |
| Other Non-Cash Items | 330.89M | -5.4K | -822K | -27.32M | 14.57M | 108.49M | 24.55M | 10.69M | 119K | 7.67M | -6.4M | 7.14M | 776K | 3.99M | 1.61M | 193K | -1.29M | 56.64M | 1.26M | 5.35M | 7.75M | -1.41M | 6.82M | 10.37M |
| Working Capital Changes | 0 | 0 | 0 | 5.27M | -65.62M | -59.25M | -474K | -789K | -14.78M | 13.39M | -13.58M | -9.56M | -3.07M | 5.43M | -14.36M | 12.04M | 31.48M | 22.79M | 4.5M | 21.39M | 17.36M | 129K | 16.44M | -11.32M |
| Cash from Investing | -2.04M | -2.4K | -19.99M | -101.52M | -13.97M | -7.12M | -4.62M | -9.5M | -18.24M | -16.87M | -12.53M | 3.43M | -12.06M | -21.6M | -16.16M | -9.64M | -25.09M | -17.53M | -61.33M | -68.74M | -44.81M | -22.51M | -18.95M | -33.24M |
| Purchase of Investments | -54.82M | 8.9K | -134.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.97M | 19.79M | -18.27M | -18.25M | -3.65M | -9.47M | -28.68M | 0 | 0 | 0 | 0 | -12M | 0 | 0 |
| Sale/Maturity of Investments | 59.81M | 0 | 124.48M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.15M | 15.43M | 14.88M | 11.16M | 7.23M | 7.32M | 200K | 0 | 0 | 0 | 0 | 12M | 0 | 0 |
| Net Investment Activity | 5M | 8.9K | -10.43M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.12M | 35.22M | -3.38M | -7.08M | 3.58M | -2.15M | -28.48M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | -1.35M | -534K | -6.29M | -676K | -165K | -1.99M | 19.3M | -770K | -520K | -2.96M | -50K | -1.37M | -7.78M | -15.3M | -7.79M | -4.08M | -1.44M | -11.33M |
| Other Investing | 1.23M | 0 | 49K | -87.64M | -584K | 4.91M | 12.44M | 154K | 531K | 1.45M | 10.61M | 25.21M | 7.25M | -1.83M | 3.66M | 4.55M | 13.36M | 6.38M | 6.48M | 5.63M | 4.48M | 11.87M | 5.53M | 5.3M |
| Cash from Financing | -38.43M | -52.6K | -52.33M | -47.59M | -49M | -90.99M | 3.7M | -47.34M | -66.89M | -57.34M | -69.11M | -90.96M | -11.25M | -46.57M | -20.88M | -49.08M | -6.04M | -25.04M | -98.55M | -76.56M | 83.55M | -105.06M | -160.96M | -61.08M |
| Dividends Paid | -36.31M | -50.1K | -50.27M | -46.36M | -48.26M | -43.29M | -21.47M | -46.99M | -29.51M | -20.03M | -16.65M | -13.35M | -11.3M | -22.22M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | -812K | -843K | -75K | -24.32M | -46K | -23.12M | -10.25M | -19.35M | -17.55M | 0 | 0 | -1.35M | -5.38M | 0 | 0 | -75.58M | -57.15M | -84.11M | -94.36M | -38.35M | -50.7M |
| Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76K | 1K | 2K | 474K | 521K | 2.35M | 5.64M | 4.55M | 2.22M |
| Net Stock Activity | 0 | 0 | 0 | -812K | -843K | -75K | -24.32M | -46K | -23.12M | -10.25M | -19.35M | -17.55M | 0 | 0 | -1.35M | -5.3M | 1K | 2K | -75.1M | -56.63M | -81.76M | -88.71M | -33.8M | -48.48M |
| Debt Issuance (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 |
| Other Financing | -2.12M | -2.5K | -2.06M | -1.23M | -743K | -47.7M | 25.17M | -348K | -37.38M | -37.31M | -52.47M | -77.61M | 45K | -24.35M | -20.88M | -49.08M | -6.04M | -25.04M | -98.55M | -76.56M | 83.55M | -105.06M | -160.96M | -61.08M |
| Net Change in Cash | -10.23M | 0 | 7.59M | -48.25M | 6.28M | 32.32M | 51.45M | -1.54M | -42.67M | 12.37M | -23.52M | -32.99M | 36.58M | -7.12M | 1.2M | 4.67M | 20.89M | -21.42M | -73.5M | -25.92M | 170.35M | -24.08M | -54.33M | 6.17M |
| Exchange Rate Effect | 0 | 0 | -279K | 201K | -110K | 513K | -325K | 52K | -32K | 135K | -252K | -565K | -4K | -254K | 536K | 227K | 693K | -787K | 239K | 188K | 34K | 153K | 47K | 0 |
| Cash at Beginning | 64.57M | 0 | 62.62M | 110.87M | 104.6M | 72.28M | 20.82M | 22.36M | 65.03M | 52.66M | 76.18M | 109.18M | 72.6M | 79.72M | 78.52M | 73.85M | 52.96M | 74.38M | 147.88M | 173.8M | 3.45M | 27.53M | 81.86M | 75.69M |
| Cash at End | 66.72M | 0 | 70.22M | 62.62M | 110.87M | 104.6M | 72.28M | 20.82M | 22.36M | 65.03M | 52.66M | 76.18M | 109.18M | 72.6M | 79.72M | 78.52M | 73.85M | 52.96M | 74.38M | 147.88M | 173.8M | 3.45M | 27.53M | 81.86M |
| 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 |
| Income Taxes 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 |
| Free Cash Flow | 21.8M | 50.4K | 70.59M | 86.78M | 55.97M | 117.88M | 36.99M | 46.13M | 30.01M | 60.99M | 35.24M | 35.32M | 40.58M | 42.3M | 14.82M | 54.07M | 41.41M | -604K | 26.1M | 60.12M | 90.08M | 73.03M | 102.5M | 73.27M |
| FCF Growth % | -60.08% | -99.93% | -18.66% | 55.05% | -52.52% | 218.71% | -19.81% | 53.7% | -50.79% | 73.08% | -0.23% | -12.97% | -4.05% | 185.46% | -72.6% | 30.57% | 6955.79% | -102.31% | -56.59% | -33.27% | 23.35% | -28.75% | 39.89% | - |
Fee compression and AUM outflows
According to the provided quarterly data, the OCF/NI ratio has fluctuated wildly, reaching a high of 3.89 in 2024Q4 before collapsing to 0.19 in 2026Q1, which suggests that the trust's reported net income is frequently decoupled from actual cash generation capabilities during periods of market volatility.
The significant variance between net income and operating cash flow indicates that accounting accruals and non-cash adjustments play a disproportionate role in the trust's reported profitability. Investors should monitor this divergence closely, as it implies that the trust's ability to convert earnings into liquid cash is highly sensitive to the underlying Ethereum price cycles and fee-related accounting treatments.
As reported in financial statements, the trust's FCF margin has exhibited extreme instability, swinging from a peak of 17.6% in 2024Q4 to a negative 0.3% in 2026Q1, reflecting the inherent difficulty in maintaining consistent cash flow generation within a hyper-cyclical, fee-dependent asset management business model.
The erratic trajectory of free cash flow suggests that the trust lacks the operational buffer to maintain consistent cash generation when AUM growth stalls or fee pressures intensify. This volatility may indicate that the trust's cash flow profile is more reflective of external market conditions than internal operational efficiency.
Based on the reported figures, the trust's CapEx/Rev ratio has remained relatively low, peaking at 6.1% in 2026Q3, which suggests that while the business is not capital-intensive in a traditional sense, it still requires periodic investment to maintain the security and regulatory infrastructure necessary for institutional-grade digital asset custody.
The sporadic nature of capital expenditures warrants further investigation, as it may indicate that the trust is forced to reinvest in security protocols to remain competitive against newer, lower-cost entrants. This spending appears necessary to protect the liquidity moat, yet it simultaneously exerts downward pressure on the trust's ability to distribute excess cash to shareholders.
As indicated by the quarterly cash flow statements, the trust has consistently prioritized dividend payments, with outflows reaching $21.9M in 2024Q1, even as operating cash flow has shown signs of deterioration, suggesting a potential conflict between capital return strategies and the need to preserve liquidity for operational resilience.
The commitment to dividend payments appears increasingly aggressive given the contracting net income and volatile cash flow environment. Investors should consider whether this capital deployment strategy is sustainable if the trust continues to lose AUM to lower-fee competitors, as it may eventually necessitate a reduction in distributions to maintain the trust's operational integrity.
Quick answers to the most common questions about buying ETH stock.
Grayscale Ethereum Mini Trust ETF (ETH) generated $0.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Grayscale Ethereum Mini Trust ETF (ETH) generated $0.1M 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.
Grayscale Ethereum Mini Trust ETF (ETH) spent $0.0M 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, Grayscale Ethereum Mini Trust ETF (ETH) returned $0.1M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.