Operating cash flow surged to $130.4M in 2026Q3 (3.4x net income), supporting loan growth, while buybacks increased to $8.0M and no dividends were paid.
EZCORP, Inc. (EZPW) cash flow statement — 30-year operating, investing & financing cash flows
| 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 | 183.76M | 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 % | 129.1% | 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 | 158.31M | 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 | 36.17M | 32.54M | 33.07M | 32.13M | 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 | -2.54M | -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 | 62.31M | 54.63M | 56.99M | 92.56M | 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 | -87.16M | -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 | -193.72M | -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 | -7.45M | 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 | 3.93M | 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 | -3.52M | 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 | -34.8M | -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 | -112.08M | -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 | -151.03M | 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 | -9.04M | -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 | -9.04M | -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) | -1.55M | 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 | -6.93M | -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 | -159.44M | 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 | 1.55M | -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 | 355.13M | 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 | 311.84M | 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 | 140.44M | 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 % | 41.69% | 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% |
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.
Key Metrics
Top Statement Risk
Provision volatility and fee concentration
Metrics are mathematically derived from official filings.
Earnings Retention Fuels Capital
EZCORP's operating cash flow surged to $130.4M in 2026Q3, a 3.4x multiple of net income, indicating strong internal capital generation, as per the latest quarterly data.
The OCF/NI ratio of 3.41 in 2026Q3 is a significant outlier compared to the trailing average of approximately 1.5, suggesting that non-cash charges, likely provisions, are boosting operating cash flow. This implies that the company is generating ample cash to fund organic growth and potentially increase capital returns, though the sustainability of this elevated ratio warrants monitoring.
Minimal Securities Portfolio Activity
Investment purchases and sales were negligible in 2026Q3, with purchases of $7.4M and sales of $3.9M, indicating a passive securities portfolio, based on reported cash flow data.
The near-zero investment activity across the period suggests that EZCORP is not actively repositioning its securities portfolio, likely due to its fee-centric business model. This lack of activity may reflect a strategic focus on lending operations rather than investment management, and investors should note that the portfolio's contribution to earnings is minimal.
Loan Growth Supported by Cash Flows
EZCORP's operating cash flow of $130.4M in 2026Q3, up from $48.5M in the prior quarter, suggests strong internal funding for loan growth, as per the latest financial statements.
The significant increase in operating cash flow, despite a decline in net income, indicates that non-cash provisions are a major driver. This suggests that the company is building reserves to support loan growth, which is consistent with the 24% revenue surge. However, the reliance on provisions to generate cash flow may indicate that loan quality is a key risk to monitor.
Modest Buybacks, No Dividends
EZCORP repurchased $8.0M of stock in 2026Q3, up from $4.0M in the prior quarter, while paying no dividends, according to the cash flow statement.
The company's capital return is limited to buybacks, which are modest relative to operating cash flow. This suggests that management is prioritizing reinvestment in the business over shareholder returns, possibly to fund loan growth. The absence of dividends may be a deliberate strategy to retain capital, but investors should monitor whether this changes as earnings grow.
Deposit Flows Not Disclosed
EZCORP's cash flow statement does not separately disclose deposit inflows or outflows, limiting direct analysis of deposit quality, based on available data.
Given the lack of deposit data, it is challenging to assess the stability or cost of funding. However, the company's reliance on non-interest income suggests that deposit-taking may not be a core activity. Investors should rely on balance sheet metrics to evaluate funding structure, but the absence of this information in the cash flow statement is a limitation.
Provisions Outpace Cash Losses
Loan loss provisions reached $164.2M in 2026Q3, up 38% year-over-year, while operating cash flow surged, indicating reserve builds, as per the latest quarterly report.
The provision expense is significantly higher than actual cash losses, as evidenced by the high OCF/NI ratio. This suggests that EZCORP is conservatively building reserves, which may be prudent given the rapid loan growth. However, if credit quality deteriorates, these provisions could prove insufficient, and investors should monitor the allowance coverage ratio.
What Could Invalidate the Base Case
The cash flow statement's reliance on non-cash provisions to generate operating cash flow may overstate true cash generation, as reported in the latest financials.
While operating cash flow appears robust, a significant portion is driven by non-cash provisions, which may not translate into actual liquidity. Additionally, the lack of investment activity and minimal capital returns suggest that the company is retaining cash, but the sustainability of this depends on loan performance. If provisions normalize or credit losses rise, cash flow could deteriorate, challenging the current positive outlook.