Grayscale Ethereum Mini Trust ETF (ETH) quarterly cash flow statement — complete operating, investing & financing history
Grayscale Ethereum Mini Trust ETF (ETH) cash flow statement — 24-year operating, investing & financing cash flows
| Metric | Q4'26 | Q3'26 | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 |
|---|
| Cash from Operations | 22.42M | 15.05M | 12.98M | 2.02M | 0 | 20.69M | 0 | 15.08M | 23.6M | 13.59M | 16.7M | 26.31M | 33.42M | 2.52M | 38.42M | 29.36M | 17.3M | 5.71M | 16.99M | 27.79M |
| Operating CF Growth % | - | -27.23% | - | -86.57% | -100% | - | -100% | -9.7% | -10.29% | 439.93% | -56.54% | -10.39% | 93.17% | -55.93% | 126.16% | 5.62% | -52.21% | -75.93% | -59.73% | 98.34% |
| Net Income | 11.75M | 5.93M | 11.74M | 10.45M | 6.25M | 35.31M | 2.03M | 14.72M | 6.06M | 17.41M | 14.94M | 25.41M | 22.36M | 28.17M | 29.88M | 31.52M | 24.71M | 26.89M | 20.15M | 18.16M |
| Depreciation & Amortization | 0 | 0 | -3.84M | 3.84M | -335.22M | 681.65M | 0 | 3.87M | 4.01M | 4.06M | 3.95M | 3.94M | 3.98M | 3.84M | 3.86M | 3.95M | 3.85M | 3.86M | 4.33M | 4.03M |
| Deferred Taxes | 0 | 0 | -129K | 129K | 0 | 0 | 0 | -213K | -205K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.64M |
| Other Non-Cash Items | 10.66M | 9.12M | 5.5M | -12.69M | 328.96M | -696.27M | -2.03M | -3.67M | 10.2M | -13.12M | 9.11M | -7.01M | 13.62M | -26.15M | -7.77M | -14.82M | 23.47M | -10.51M | 16.44M | 25.18M |
| Working Capital Changes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.94M | 4.88M | -11.65M | 3.83M | -6.91M | -3.83M | 12.19M | 8.36M | -34.89M | -14.89M | -24.2M | -19.84M |
| Cash from Investing | 0 | -2.04M | 1.1M | -1.1M | 0 | 0 | 0 | -2.78M | 311K | -6.36M | 1.99M | -15.93M | -41.77M | -10.29M | -33.52M | -6.03M | -12.41M | 6M | -1.53M | -1.69M |
| Purchase of Investments | 0 | -54.82M | 10M | -10M | 0 | 0 | 0 | -25.25M | -134.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale/Maturity of Investments | 0 | 59.81M | -9.95M | 9.95M | 0 | 0 | 0 | 26.06M | 124.48M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Investment Activity | 0 | 5M | 50K | -50K | 0 | 0 | 0 | 811K | -10.43M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 0 | 1.23M | -1.35M | 1.35M | 0 | 0 | 0 | 0 | 11.9M | -4.82M | 5.69M | -12.72M | -39.57M | -5M | -30.35M | -1.68M | -7.11M | 8.21M | 0 | 0 |
| Cash from Financing | 0 | -10.07M | -10.07M | -18.3M | 0 | -20.69M | 0 | -22.48M | -9.87M | -9.31M | -23.85M | -9.3M | -16.41M | -95K | -21.78M | -8.24M | -15.13M | 653K | -26.28M | -30.59M |
| Dividends Paid | 0 | -3.58M | -16.36M | -16.36M | 0 | 0 | 0 | -20.18M | -9.98M | -9.19M | -21.93M | -9.17M | -16.3M | 0 | -20.88M | -8.14M | -14.74M | 0 | -25.37M | -31.68M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1M | 0 | -2.1M | 0 | -47K | 0 | -765K | 0 | -65K | 0 | -778K | 1K |
| Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Stock Activity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1M | 0 | -2.1M | 0 | -47K | 0 | -765K | 0 | -65K | 0 | -778K | 1K |
| Debt Issuance (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 0 | -6.48M | 6.3M | -1.94M | 0 | -20.69M | 0 | -2.29M | 110K | -123K | -1.92M | -130K | -111K | -95K | -898K | -102K | -384K | 653K | -910K | 1.09M |
| Net Change in Cash | 0 | 2.15M | -9.86M | -2.52M | 0 | 0 | 0 | -10.38M | 14.78M | -1.94M | -5.25M | 1.25M | -24.62M | -7.72M | -17.15M | 14.93M | -10.11M | 12.39M | -10.93M | -4.36M |
| Exchange Rate Effect | 0 | 0 | -46K | 46K | 0 | 0 | 0 | -211K | -509K | 146K | -90K | 174K | 155K | 145K | -273K | -153K | 130K | 22K | -109K | 121K |
| Cash at Beginning | 0 | 64.57M | 74.43M | 76.95M | 0 | 0 | 0 | 70.22M | 55.44M | 57.37M | 62.62M | 61.38M | 85.99M | 93.72M | 110.87M | 95.95M | 106.06M | 93.67M | 104.6M | 108.96M |
| Cash at End | 0 | 66.72M | 64.57M | 74.43M | 0 | 0 | 0 | 59.83M | 70.22M | 55.44M | 57.37M | 62.62M | 61.38M | 85.99M | 93.72M | 110.87M | 95.95M | 106.06M | 93.67M | 104.6M |
| Interest Paid | 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 |
| Free Cash Flow | 22.42M | 6.8M | 15.38M | -379K | 0 | 20.69M | 0 | 11.49M | 22.44M | 12.05M | 13M | 23.1M | 31.21M | -2.78M | 35.24M | 25M | 12M | 3.51M | 15.46M | 26.11M |
| FCF Growth % | - | -67.14% | - | -103.3% | -100% | - | -100% | -11.63% | -2.86% | 533.78% | -63.1% | -7.6% | 160.13% | -179.09% | 127.96% | -4.24% | -62.19% | -82.7% | -61.11% | 142.61% |