Despite persistent operating losses, the company continues to prioritize capital deployment, utilizing $2.8M for share repurchases in 2026Q3 while navigating volatile working capital swings.
| 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 | Jun'02 | Jun'01 | Jun'00 | Jun'99 | Jun'98 |
|---|
| Cash from Operations | 11.46M | -9.01M | -15.55M | -2.37M | 29.28M | -18.98M | 13.24M | 2.69M | -3.85M | -10.49M | -34.58M | -59.97M | 74.28M | -69.94M | -43.63M | -21.48M | -9.22M | 15K | -54.03M | -2.85M | 19.28M | -7.62M | -47.8M | -58.05M | -32.03M | -77.31M | -1.4M | -900K | -5.1M |
| Operating CF Margin % | - | -55.2% | -87.22% | -27.39% | 648.36% | -31.18% | 22.45% | 5.26% | -64.79% | -212.93% | - | -1331.25% | 204.08% | -57805.79% | -289.89% | -13.81% | -5.03% | 0.01% | -26.9% | -0.98% | 4.68% | -1.99% | -16.44% | -21.66% | -8.78% | -16.62% | -2.04% | -6.72% | -231.82% |
| Operating CF Growth % | 776.66% | 42.1% | -555.5% | -108.1% | 254.3% | -243.27% | 392.2% | 169.99% | 63.35% | 69.66% | 42.35% | -180.74% | 206.19% | -60.32% | -103.07% | -132.91% | -61593.33% | 100.03% | -1793.27% | -114.8% | 353.14% | 84.06% | 17.65% | -81.22% | 58.57% | -5410.19% | -55.89% | 82.35% | - |
| Net Income | -22.93M | 15.55M | -942K | 16.03M | -19.99M | -7.87M | -13.35M | -6.87M | -11.34M | -17.44M | 15.25M | -41.76M | 433K | -47.61M | -50.29M | -23.25M | -10.37M | -87.88M | -21.86M | -196.64M | 5.24M | -62.13M | -29.85M | -216.96M | -1.26B | -689.99M | -265.14M | -20.8M | -10.6M |
| Depreciation & Amortization | 1.25M | 1.25M | 1.11M | 1.15M | 524K | 8.67M | 10.78M | 9.23M | 1.12M | 340K | 63K | 107K | 97K | 8.28M | 12.42M | 6.9M | 7.35M | 13.04M | 20.52M | 30.81M | 24.37M | 20.74M | 23.97M | 38.76M | 568.32M | 663.73M | 225.35M | 2M | 700K |
| Stock-Based Compensation | 1.21M | 1.95M | 2.36M | 0 | 0 | 1.75M | 548K | 978K | 4.42M | 1.96M | 2.03M | 2.1M | 4.35M | 7.78M | 8.4M | 2.48M | 2.01M | 3.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 216K | 0 | 0 | 0 | 0 | 546K | 36K | -2.27M | 148K | 7.6M | -59.18M | 79K | -4.45M | -7.63M | -7.96M | -11.04M | 4.18M | -98K | -1.27M | -7.79M | -6.27M | -3.15M | -1.77M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 29.42M | -16.08M | -6.85M | -18.82M | 48.67M | -22.12M | 10.82M | 4.59M | 2.85M | 2.8M | 4.95M | 4.02M | 7.8M | 2.1M | 15.28M | 8.42M | 1.37M | 62.65M | 13.05M | 118.05M | 41.28M | -360K | 2.98M | 45.78M | 639.93M | 13.33M | 23.54M | 100K | 0 |
| Working Capital Changes | 3.96M | -11.68M | -11.23M | -740K | 72K | 41K | 4.41M | -2.98M | -1.05M | -5.76M | 2.31M | -24.52M | 66.04M | -32.87M | -21.48M | -4.99M | -13.76M | 9.15M | -65.06M | 53.95M | -33.88M | 14.26M | -43.13M | 74.37M | 20.48M | -64.37M | 14.85M | 17.8M | 4.8M |
| Change in Receivables | -1.6M | -6.07M | 1.05M | -2.84M | -876K | 1.49M | 1.2M | -2.81M | -367K | -3.31M | 0 | 0 | 88K | -88K | -4.31M | 9.37M | 16K | 48.35M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 298K | 617K | -134K | 62K | -387K | 0 | 0 | 0 | 19.06M | -12.03M | -10.07M | -8.64M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 670K | 1.19M | 1.73M | 1.17M | 791K | 3.93M | 1.02M | 350K | -42K | -468K | -157K | -503K | -1.14M | -3M | 104K | 2.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 11.54M | -1.34M | 2.27M | 83.96M | -40.02M | -15.48M | -6.63M | -54.9M | -2.37M | -30.14M | 41.67M | 39.97M | -41.3M | 39.87M | 34.17M | 5.79M | -22.17M | 45.47M | 163.79M | 115.31M | -292.48M | -37.98M | -23.25M | 53.74M | 29.68M | 76.18M | -396.23M | -15.2M | -18M |
| Capital Expenditures | 0 | 0 | 0 | -53K | -827K | -6.97M | -8.85M | -7.66M | -13K | -35K | -35K | -30K | -72K | -269K | -523K | -4.04M | -3.16M | -3.43M | -5.73M | -12.45M | -12.96M | -12.42M | -7M | -8.42M | -20.69M | -87.49M | -20.1M | -2.7M | -400K |
| CapEx % of Revenue | 0% | - | - | 0.61% | 18.31% | 11.46% | 15% | 14.96% | 0.22% | 0.71% | - | 0.67% | 0.2% | 222.31% | 3.48% | 2.6% | 1.72% | 1.79% | 2.85% | 4.29% | 3.15% | 3.24% | 2.41% | 3.14% | 5.67% | 18.8% | 29.24% | 20.15% | 18.18% |
| Acquisitions | 117K | -2.5M | 0 | 17.73M | 27K | -748K | 0 | -48.12M | -2.35M | -30.1M | 0 | 0 | 0 | -1.89M | 51.4M | -357K | 0 | 11.71M | 0 | -12.09M | -113.92M | -52.76M | 43K | -18.97M | -23K | -25.21M | -31.64M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 2.88M | -8.38M | -965K | 67.23M | -24.25M | -3.12M | 1.86M | 878K | -2.35M | -30M | 30M | 40M | -41.23M | 11.56M | -51.68M | 2.59M | 4.93M | 7.65M | 46.07M | 1.05M | 15.44M | 2.57M | -5.11M | 793K | -1.65M | 0 | -20.7M | 0 | -800K |
| Cash from Financing | -7.46M | -8.77M | 2.84M | -47.62M | 9.95M | 18.34M | 21.78M | 21.5M | 3.86M | 5.81M | -142K | -119K | 13.29M | 37.98M | 1.9M | 2.03M | 788K | -150.09M | 291K | -199M | 322.25M | 19.18M | 163.22M | 2.95M | -19.07M | 42.68M | 396.88M | 83.2M | 31.7M |
| Debt Issued (Net) | -1.76M | -1.76M | -2.08M | -41.77M | 25.52M | -29.74M | 24.7M | 25.12M | -713K | -39.19M | 0 | 91K | 0 | 22.07M | 0 | 0 | -200K | -150.25M | -113K | -305K | -249K | -3.81M | 144.97M | 152K | -2.38M | -4.16M | 1.5M | -1.69M | -300K |
| Equity Issued (Net) | 3.48M | -7.24M | -2.1M | 0 | -43K | 37.71M | 0 | -3.5M | 4.57M | 45M | -142K | -210K | 12.19M | 14.21M | 0 | 1.63M | 609K | 159K | 908K | -99.3M | 322.5M | 22.98M | 18.19M | 2.8M | -16.82M | 46.43M | 426.19M | 168.96M | 30.8M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -99.39M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -7.13M | -7.24M | -2.1M | 0 | -43K | 0 | 0 | -5.05M | 0 | 0 | -142K | -210K | -309K | -575K | 0 | 0 | 0 | 0 | 0 | -100.99M | 0 | 0 | 0 | 0 | -38.09M | 0 | 0 | 0 | 0 |
| Other Financing | -9.18M | 223K | 7.02M | -5.86M | -15.52M | 10.37M | -2.93M | -116K | 0 | 0 | 0 | 0 | 1.1M | 1.71M | 1.9M | 400K | 379K | 0 | -504K | 0 | 0 | 0 | 50K | 0 | 127K | 407K | 0 | -84.07M | 1.2M |
| Net Change in Cash | 12.26M | -19.11M | -10.45M | 37.88M | -2.1M | -16.12M | 28.39M | -30.71M | -2.35M | -34.82M | 6.96M | -20.12M | 46.26M | 7.9M | -7.56M | -13.67M | -30.61M | -104.61M | 110.05M | -86.45M | 48.97M | -27.01M | 92.17M | -1.36M | -21.29M | 41.4M | -930K | 67.1M | 31.7M |
| Free Cash Flow | 11.46M | -9.01M | -15.55M | -2.43M | 28.45M | -25.95M | 4.4M | -4.97M | -3.86M | -10.53M | -34.61M | -60M | 74.2M | -70.21M | -44.15M | -25.53M | -12.38M | -3.42M | -59.76M | -15.3M | 6.32M | -20.03M | -54.81M | -66.47M | -52.72M | -164.8M | -21.5M | -3.6M | -5.5M |
| FCF Margin % | 50.19% | -55.2% | -87.22% | -28% | 630.05% | -42.64% | 7.46% | -9.7% | -65% | -213.64% | - | -1331.92% | 203.88% | -58028.1% | -293.36% | -16.41% | -6.76% | -1.78% | -29.75% | -5.27% | 1.53% | -5.22% | -18.85% | -24.81% | -14.45% | -35.42% | -31.28% | -26.87% | -250% |
| FCF Growth % | 239.81% | 42.1% | -541.18% | -108.53% | 209.65% | -690.02% | 188.56% | -28.72% | 63.35% | 69.59% | 42.32% | -180.86% | 205.68% | -59.03% | -72.94% | -106.16% | -262.29% | 94.28% | -290.49% | -342.08% | 131.56% | 63.45% | 17.55% | -26.09% | 68.01% | -666.46% | -497.25% | 34.55% | - |
| FCF per Share | 0.37 | -0.23 | -0.52 | -0.06 | 1.06 | -1.01 | 0.17 | -0.20 | -0.16 | -0.45 | -3.68 | -6.43 | 8.19 | -9.27 | -6.14 | -3.62 | -1.78 | -0.49 | -8.70 | -2.03 | 0.89 | -3.61 | -10.55 | -12.11 | -10.10 | -32.23 | -4.97 | -1.63 | -16.25 |
| FCF Conversion (FCF/Net Income) | -0.50x | -0.70x | 11.21x | -0.09x | -1.97x | 2.61x | -1.02x | -0.39x | 0.35x | 0.69x | -3.67x | 1.44x | 171.54x | 1.47x | -2.99x | 0.92x | 1.57x | -0.00x | 2.47x | 0.01x | 3.68x | 0.12x | 1.60x | 0.28x | 0.03x | 0.11x | 0.01x | 0.04x | 0.48x |
| Interest Paid | 0 | 1.95M | 1.95M | 0 | 0 | 2.81M | 3.54M | 0 | 0 | 0 | 0 | 0 | 0 | 3K | 434K | -466K | 506K | 2.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42K | 660K | -722K | 1.86M | 1.28M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Persistent Operating Cash Volatility
As reported in recent financial filings, GEG exhibits a profound divergence between net income and operating cash flow, with the 2026Q3 period showing a net loss of $13.7M contrasted against a positive $5.8M in operating cash flow, highlighting the significant impact of non-cash accounting adjustments.
The persistent gap between net income and operating cash flow suggests that the company's bottom line is heavily influenced by non-operating items or accounting distortions rather than core operational performance. Investors should monitor this disconnect, as it implies that reported earnings may not be a reliable indicator of the firm's actual ability to generate cash from its ongoing business activities.
Based on historical cash flow statements, GEG's free cash flow trajectory remains highly volatile, swinging from a negative $13.8M in 2024Q2 to a positive $5.8M in 2026Q3, reflecting the instability inherent in the company's transition toward an investment management-focused business model.
The lack of consistent free cash flow generation suggests that the company has yet to achieve a stable operational rhythm following its strategic pivot. This volatility warrants further investigation into whether the current cash flow profile is sustainable or if it remains overly dependent on lumpy, non-recurring inflows that mask underlying operational weaknesses.
According to quarterly data, working capital changes have been a primary driver of cash flow variability, with a notable $7.1M inflow in 2026Q3 following a $10.2M outflow in 2024Q2, indicating that the company's cash position is highly sensitive to fluctuations in its operational cycle.
The significant reliance on working capital adjustments to bolster operating cash flow suggests that the company's core business may not be generating sufficient organic cash. This pattern may indicate inefficiencies in collections or inventory management that could pose liquidity risks if these working capital tailwinds reverse in future periods.
As evidenced by recent SEC filings, GEG has continued to utilize cash for share repurchases, including $2.8M in 2026Q3, despite reporting persistent operating losses and a lack of consistent free cash flow, which raises questions regarding the prioritization of capital deployment during this transitional phase.
The decision to return capital to shareholders while the core business struggles to achieve positive operating margins appears counterintuitive and may indicate a management focus on supporting the stock price over strengthening the balance sheet. Investors should monitor whether this capital allocation strategy remains viable if the company's cash reserves continue to be pressured by operational deficits.
Quick answers to the most common questions about buying GEG stock.
Great Elm Group, Inc. (GEG) generated $-9.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Great Elm Group, Inc. (GEG) reported negative free cash flow of $9.0M in 2025, indicating capital requirements exceeded cash from operations.
Great Elm Group, Inc. (GEG) 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, Great Elm Group, Inc. (GEG) spent $7.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.