MyFinsight
Home
Blog
About
Income Statement
|
Cash Flow
|
Balance Sheet
|
Ratios
Cash Flow Overview
Change in Cash
-$43,364K
Free Cash flow
$32,881K
Unit: Thousand (K) dollars
Positive Cash Flow Breakdown
Loans repaid
Recovery of pawn loan principal ...
Net income
Others
Negative Cash Flow Breakdown
Loans made
Accounts payable, accrued expens...
Inventory
Others
Subscribe for Financial Insights
Page 1
Quarterly
123
Page 1
Cash Flow
2026-06-30
2026-03-31
2025-12-31
2025-09-30
Net income
38,494
49,584
44,304
26,704
Depreciation and amortization
9,650
9,588
8,756
8,180
Amortization of debt discount and deferred financing costs
-
-
-
1,726
Amortization of deferred financing costs
494
446
-759
-
Non-cash lease expense
18,009
17,601
15,666
15,376
Deferred income taxes
260
-352
93
-2,542
Impairment of other assets
-
-
-
877
Other adjustments
-24
23
874
65
Provision for inventory reserve
169
-1,278
429
819
Stock compensation expense
4,110
5,137
3,397
3,252
Equity in net income from investment in unconsolidated affiliates
1,895
1,166
1,823
1,970
Net loss on extinguishment of debt
-
-
-
0
Gain from remeasurement of previously held equity interest
0
1,596
-
-
Pawn service charges receivable
4,212
-2,535
1,020
3,469
Inventory
15,173
-1,518
1,816
8,974
Prepaid expenses, other current assets and other assets
-20,200
17,762
1,352
5,645
Accounts payable, accrued expenses and other liabilities
-23,323
-8,086
-39,357
16,603
Customer layaway deposits
2,745
4,602
-1,065
436
Income taxes
6,773
12,285
-13,329
-1,185
Net cash provided by operating activities
42,779
48,463
39,146
51,255
Loans made
357,114
318,402
272,746
267,835
Loans repaid
184,078
199,289
152,230
140,027
Recovery of pawn loan principal through sale of forfeited collateral
118,651
124,488
115,522
101,300
Capital expenditures
9,898
10,455
7,455
15,510
Acquisitions, net of cash acquired
5,495
16,493
9,147
3,600
Issuance of notes receivable
0
5,000
4,000
5,895
Proceeds of notes receivable
0
-
-
-
Investment in unconsolidated affiliate
217
59
7,172
68
Investment in other investments
-
-
-
0
Dividends from unconsolidated affiliates
2,119
0
1,810
0
Other
-
-
0
-
Net cash used in investing activities
-67,876
-26,632
-30,958
-51,822
Taxes paid related to net share settlement of equity awards
0
1
6,346
1
Proceeds from issuance of debt
0
0
-
0
Debt issuance cost
0
0
-
30
Cash paid on extinguishment of debt
-
-
-
0
Payments on debt
0
134,151
-
6,410
Purchase and retirement of treasury stock
4,030
4,008
0
999
Payment of contingent consideration
550
-
-
-
Acquisition of non-controlling interest
14,313
-
-
-
Payments of finance leases
218
369
174
156
Net cash (used in) provided by financing activities
-19,111
-138,529
-6,520
-1,186
Effect of exchange rate changes on cash and cash equivalents and restricted cash
844
639
-260
-611
Net (decrease) increase in cash, cash equivalents and restricted cash
-43,364
-116,059
1,408
-2,364
Cash and cash equivalents and restricted cash at beginning of period
486,121
486,121
484,713
179,807
Cash and cash equivalents and restricted cash at end of period
326,698
370,062
486,121
484,713
Page 1
Unit: Thousand (K) dollars (except for numbers of shares and EPS). Numbers labeled with * are estimated quarterly values.
Page 1
Buy us a coffee
Time Plot
Show the time plot by selecting a row from the table.
Cash Flow
Net income
$38,494K
(-53.57%↓ Y/Y)
Prepaid expenses, other
current assets and other...
-$20,200K
(-27397.30%↓ Y/Y)
Non-cash lease expense
$18,009K
(-58.97%↓ Y/Y)
Depreciation and
amortization
$9,650K
(-60.38%↓ Y/Y)
Stock compensation
expense
$4,110K
(-55.39%↓ Y/Y)
Customer layaway
deposits
$2,745K
(-75.66%↓ Y/Y)
Amortization of deferred
financing costs
$494K
(-60.10%↓ Y/Y)
Deferred income taxes
$260K
(147.97%↑ Y/Y)
Provision for inventory
reserve
$169K
(333.33%↑ Y/Y)
Other adjustments
-$24K
(-101.28%↓ Y/Y)
Net cash provided by
operating activities
$42,779K
(-56.23%↓ Y/Y)
Effect of exchange rate
changes on cash and cash...
$844K
(3346.15%↑ Y/Y)
Canceled cashflow
$51,376K
Net (decrease)
increase in cash, cash...
-$43,364K
(-114.11%↓ Y/Y)
Canceled cashflow
$43,623K
Loans repaid
$184,078K
(-55.93%↓ Y/Y)
Recovery of pawn loan
principal through sale of...
$118,651K
(-59.35%↓ Y/Y)
Dividends from
unconsolidated affiliates
$2,119K
(-41.37%↓ Y/Y)
Accounts payable,
accrued expenses and...
-$23,323K
(59.80%↑ Y/Y)
Inventory
$15,173K
(64.83%↑ Y/Y)
Income taxes
$6,773K
(630.64%↑ Y/Y)
Pawn service charges
receivable
$4,212K
(1057.14%↑ Y/Y)
Equity in net income
from investment in...
$1,895K
(-54.67%↓ Y/Y)
Net cash used in
investing activities
-$67,876K
(-2.78%↓ Y/Y)
Canceled cashflow
$304,848K
Net cash (used in)
provided by financing...
-$19,111K
(-106.93%↓ Y/Y)
Loans made
$357,114K
(-51.65%↓ Y/Y)
Capital expenditures
$9,898K
(-57.06%↓ Y/Y)
Acquisitions, net of cash
acquired
$5,495K
(-67.85%↓ Y/Y)
Investment in
unconsolidated affiliate
$217K
(-69.78%↓ Y/Y)
Acquisition of
non-controlling interest
$14,313K
Purchase and retirement
of treasury stock
$4,030K
(-32.83%↓ Y/Y)
Payment of contingent
consideration
$550K
Payments of finance
leases
$218K
(-51.56%↓ Y/Y)
Buy us a coffee
EZCORP INC (EZPW)
EZCORP INC (EZPW)