Free cash flow generation has improved to an 8.5% margin in 2026Q2, though working capital requirements remain a drag, evidenced by a $31.3 million outflow in 2026Q1.
| Metric | TTM | Sep'25 | Sep'24 | Sep'23 | Sep'22 | Sep'21 | Sep'20 | Sep'19 | Sep'18 | Sep'17 | Sep'16 | Sep'15 | Sep'14 | Sep'13 | Sep'12 | Sep'11 | Sep'10 | Sep'09 | Sep'08 | Sep'07 | Sep'06 | Sep'05 | Sep'04 | Sep'03 | Sep'02 | Sep'01 | Sep'00 | Sep'99 | Sep'98 | Sep'97 | Sep'96 |
|---|
| Cash from Operations | 173.67M | 148.99M | 113.6M | 101.83M | 66.53M | 46.44M | 49.08M | 103.52M | 88.98M | 50.67M | 68.1M | 79.4M | 74.7M | 120.47M | 139.12M | 153.27M | 124.72M | 80.62M | 62.34M | 53.41M | 43.24M | 31.72M | 27.23M | 15.34M | 15.64M | 11.67M | 10.94M | 600K | 10.8M | 10.4M | 22.1M |
| Operating CF Growth % | 98.11% | 31.15% | 11.55% | 53.05% | 43.28% | -5.38% | -52.59% | 16.34% | 75.62% | -25.61% | -14.22% | 6.29% | -37.99% | -13.4% | -9.23% | 22.88% | 54.71% | 29.31% | 16.73% | 23.52% | 36.29% | 16.53% | 77.47% | -1.92% | 34.07% | 6.66% | 1723% | -94.44% | 3.85% | -52.94% | 169.51% |
| Net Income | 146.61M | 109.61M | 83.09M | 38.46M | 50.16M | 8.61M | -68.46M | 1.31M | 36.29M | 29.76M | -88.43M | -94.23M | -74.04M | 21.01M | 141.11M | 122.16M | 97.29M | 68.47M | 52.43M | 37.87M | 29.26M | 14.75M | 9.12M | 362K | 2.2M | -568K | -18.23M | 5.5M | 9.2M | 8.4M | 3.5M |
| Depreciation & Amortization | 34.53M | 32.54M | 33.07M | 89.07M | 32.14M | 79.15M | 76.48M | 28.8M | 25.48M | 23.66M | 28.65M | 37.03M | 38.63M | 34.92M | 25.27M | 18.34M | 14.66M | 12.75M | 12.35M | 9.81M | 8.61M | 8.1M | 7.51M | 8.78M | 10.09M | 10.81M | 10.26M | 9.4M | 7.6M | 7.6M | 7.6M |
| Deferred Taxes | -3.35M | -3.08M | 1.35M | -12.8M | 4.95M | 3.28M | -8.39M | 1.62M | 7.92M | 6.1M | 2.67M | -2.12M | -24.38M | -14.88M | 1.29M | 13.66M | -1.29M | 2.49M | -5.29M | -2.64M | 3.72M | 111K | -2.1M | -7.33M | 993K | -223K | 1.52M | 1.7M | 0 | 0 | 1.2M |
| Other Non-Cash Items | 62.63M | 54.63M | 56.99M | 35.62M | 55.48M | 1.81M | 71.13M | 44.52M | 17.23M | 8.16M | 116.25M | 163.46M | 156.46M | 95.77M | -2.38M | 3.2M | 2.37M | 2.98M | 5.29M | 5.96M | 1.18M | 5.12M | 7.76M | 11.45M | -271K | -544K | 10.07M | 200K | -100K | 500K | 100K |
| Working Capital Changes | -77.61M | -57.18M | -71.32M | -58.05M | -81.24M | -50.36M | -16.57M | 17.52M | -8.73M | -22.88M | 3.61M | -27.12M | -28.82M | -23.48M | -32.83M | -17.31M | 7.18M | -9.78M | -6.16M | 2.4M | 467K | 3.64M | 4.94M | 2.08M | 2.63M | 2.19M | 7.33M | -16.2M | -5.9M | -6.1M | 9.9M |
| Cash from Investing | -160.67M | -117.86M | -111.85M | -110.89M | -113.28M | -84.61M | 109.9M | -27.83M | -134.21M | -13.4M | 3.02M | -67.69M | -80.06M | -155.2M | -214.76M | -141.24M | -137.1M | -73.02M | -58.4M | -62.91M | -15.9M | -12.97M | -21.26M | -3.09M | 1.61M | 8.31M | -8.4M | -33.4M | -39.2M | -13.7M | 1.3M |
| Purchase of Investments | -59K | 0 | -15.68M | -15M | -16.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -802.9M | -652.4M | -604.77M | -446.02M | -344.46M | -13.41M | 0 | 0 | 0 | 0 | 0 | -1.22M | 0 | -1.8M | 0 | 0 | 0 |
| Sale/Maturity of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 520.19M | 405.59M | 510.06M | 430.49M | 317.93M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Investment Activity | -59K | 0 | -15.68M | -15M | -16.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -282.7M | -246.81M | -94.71M | -15.53M | -26.54M | -13.41M | 0 | 0 | 0 | 0 | 0 | -1.22M | 0 | -1.8M | 0 | 0 | 0 |
| Acquisitions | -53.7M | -21.48M | -13.24M | -17.01M | -8.78M | -19.02M | 0 | -8.12M | -107.2M | -2.25M | 29.28M | -19.94M | -13.23M | -25.83M | -128.65M | -67.92M | -81.03M | -40.92M | -15.47M | -23.2M | -2.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -64.4M | -57.82M | -47.16M | -38.43M | -56.11M | -41.99M | 138.42M | 19.13M | 13.47M | 7.7M | -16.71M | -24.03M | -43.87M | -82.67M | 242.38M | 207.61M | 64.38M | 2.7M | 1.76M | -12.56M | -2.65M | -3.74M | -13.29M | -601K | 3.65M | 13.99M | 10.13M | -4M | -16.8M | -8.2M | 7.1M |
| Cash from Financing | -157.09M | 274.42M | -50.18M | 23.69M | -2.83M | -16.25M | -6.25M | -198.32M | 167.59M | 53.35M | -63.16M | 2.4M | 32.52M | 23.65M | 90.61M | -13.76M | -6.53M | 9.73M | 969K | 2.1M | -1.57M | -17.09M | -5.96M | -11.24M | -17.95M | -20.92M | -2.31M | 34.4M | 28.8M | 2.7M | -26.7M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -300K | -600K | -200K | 0 | 0 |
| Share Repurchases | -13.36M | -7M | -12.01M | -16.99M | -2.04M | -839K | -5.16M | 0 | 0 | 0 | -11.75M | 0 | -11.9M | 0 | 0 | 0 | 0 | -442K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 417K | 1.46M | 4.35M | 909K | 450K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Stock Activity | -13.36M | -7M | -12.01M | -16.99M | -2.04M | -839K | -5.16M | 0 | 0 | 0 | -11.75M | 0 | -11.9M | 0 | 0 | 0 | 0 | -442K | 417K | 1.46M | 4.35M | 909K | 450K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance (Net) | -2.33M | 1000K | -1000K | 1000K | 0 | -1000K | 714K | -1000K | 1000K | 1000K | -1000K | -1000K | 1000K | 1000K | 1000K | -1000K | -1000K | 1000K | 0 | 0 | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | -1000K |
| Other Financing | -2.29M | -11.56M | -3.29M | -10.56M | -792K | 0 | -1.81M | -3.29M | -311K | -767K | -3.42M | 4.64M | -102.17M | -11.32M | -16.29M | -6.25M | 3.47M | 8.37M | 552K | 633K | 1.08M | 0 | -408K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | -144.75M | 304.91M | -49.16M | 14.6M | -49.26M | -48.93M | 150.11M | -123.14M | 121.71M | 91.34M | 6.61M | 3.8M | 26.23M | -10.72M | 15.86M | -1.89M | -18.91M | 17.32M | 4.91M | -7.41M | 25.77M | 1.66M | 10K | 1M | -694K | -940K | 227K | 1.6M | 28.8M | 2.7M | -26.7M |
| Exchange Rate Effect | -656K | -637K | -725K | -41K | 325K | 5.5M | -2.61M | -507K | -654K | 724K | -1.35M | -10.31M | -931K | 360K | 890K | -157K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.4M | 3.3M | -23.4M |
| Cash at Beginning | 471.26M | 179.81M | 228.97M | 214.37M | 263.62M | 312.55M | 162.44M | 285.58M | 163.87M | 72.53M | 59.12M | 55.33M | 29.1M | 39.82M | 23.97M | 25.85M | 44.76M | 27.44M | 22.53M | 29.94M | 4.17M | 2.51M | 2.5M | 1.49M | 2.19M | 3.13M | 2.9M | 1.3M | 800K | 1.4M | 4.6M |
| Cash at End | 355.13M | 484.71M | 179.81M | 228.97M | 214.37M | 263.62M | 312.55M | 162.44M | 285.58M | 163.87M | 65.74M | 59.12M | 55.33M | 29.1M | 39.82M | 23.97M | 25.85M | 44.76M | 27.44M | 22.53M | 29.94M | 4.17M | 2.51M | 2.5M | 1.49M | 2.19M | 3.13M | 2.9M | 29.6M | 4.1M | -22.1M |
| Interest Paid | 0 | 11.08M | 12.07M | 11.14M | 8.23M | 8.23M | 8.49M | 12.9M | 8.41M | 9.07M | 18.72M | 16.47M | 16.36M | 12.55M | 2.48M | 1.15M | 913K | 1.18M | 150K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 0 | 39.46M | 25.74M | 11.41M | 15.9M | 3.7M | 9.75M | 11.13M | 13.68M | 8.87M | 2.96M | -8.04M | 30.19M | 47.11M | 83.01M | 55.12M | 50.63M | 32.23M | 35.03M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 131.16M | 110.42M | 77.84M | 61.39M | 34.64M | 22.84M | 20.55M | 64.68M | 48.51M | 25.66M | 54.85M | 55.68M | 51.74M | 73.77M | 93.32M | 119.14M | 98.98M | 61.35M | 44.19M | 39.67M | 32.19M | 22.5M | 19.26M | 12.85M | 13.6M | 7.21M | -7.6M | -27M | -11.6M | 4.9M | 16.3M |
| FCF Growth % | 24.09% | 41.87% | 26.79% | 77.22% | 51.68% | 11.12% | -68.22% | 33.34% | 89% | -53.21% | -1.48% | 7.61% | -29.87% | -20.95% | -21.68% | 20.37% | 61.34% | 38.85% | 11.39% | 23.24% | 43.07% | 16.79% | 49.9% | -5.51% | 88.6% | 194.93% | 71.87% | -132.76% | -336.73% | -69.94% | 726.92% |
Regulatory interest rate caps
Based on reported financial statements, EZPW's operating cash flow to net income ratio has fluctuated significantly, ranging from 0.70 to 2.85 over the last ten quarters, suggesting that reported earnings are frequently decoupled from the actual cash generated by the underlying pawn lending operations.
The volatility in the OCF/NI ratio indicates that accounting accruals and inventory adjustments play a substantial role in reported profitability. Investors should monitor whether this divergence stems from seasonal inventory build-ups or shifts in the timing of pawn service charge recognition, as it complicates the assessment of core earnings quality.
As indicated by recent quarterly filings, EZPW has demonstrated a positive free cash flow trajectory, with margins reaching 8.5% in 2026Q2, reflecting a strengthening ability to convert top-line revenue into discretionary cash after accounting for necessary capital expenditures and operational requirements.
The upward trend in FCF margins suggests that the company is successfully scaling its digital platforms without incurring prohibitive incremental costs. This improvement warrants further investigation into whether the current margin levels are sustainable or if they are temporarily inflated by favorable shifts in the pawn loan cycle.
According to the company's cash flow data, capital intensity remains relatively low, with CapEx as a percentage of revenue averaging approximately 2.8% over the last ten quarters, indicating that the business model does not require heavy, recurring reinvestment to maintain its physical store footprint.
The modest capital intensity suggests that the company's primary growth engine is the deployment of loan principal rather than physical infrastructure expansion. This capital-light profile provides management with significant flexibility to allocate cash toward strategic acquisitions or debt reduction without compromising the core operational integrity of the business.
Based on the provided cash flow tables, working capital changes have frequently acted as a significant drag on operating cash flow, with outflows reaching as high as $31.3 million in 2026Q1, highlighting the cash-intensive nature of growing the pawn loan portfolio.
The consistent negative working capital impact suggests that the company is aggressively deploying cash to fund new pawn loans, which is a necessary precursor to future service charge revenue. While this indicates growth, it also implies that the company's cash position is highly sensitive to the velocity of loan originations.
As reported in recent financial disclosures, EZPW has prioritized inorganic growth through net acquisitions, totaling $16.5 million in 2026Q2, while simultaneously maintaining a conservative approach to share repurchases, which have remained relatively muted compared to the company's overall cash generation capacity.
The focus on acquisitions suggests that management views external growth as a primary lever for expanding its market share in the Latin American pawn sector. Investors should monitor the return on these investments, as the lack of dividends indicates a clear preference for reinvestment over direct shareholder returns.
Quick answers to the most common questions about buying EZPW stock.
EZCORP, Inc. (EZPW) generated $149.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
EZCORP, Inc. (EZPW) generated $110.4M 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.
EZCORP, Inc. (EZPW) spent $38.6M 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, EZCORP, Inc. (EZPW) spent $7.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.