Great Elm Group, Inc.
NASDAQ:GEG · NASDAQ Global Select
-$0.09 today
Vol 0.09M · Avg 0.01M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $15.6M +1750.7% | -$942.0K -105.9% | $16.0M +180.2% | -$20.0M -154.0% | -$7.9M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $1.2M +12.7% | $1.1M -3.8% | $1.2M +119.8% | $524.0K -94.0% | $8.7M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 -100.0% | $546.0K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $2.0M -17.4% | $2.4M | $0 | $0 -100.0% | $1.8M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$11.7M -4.0% | -$11.2M -1418.0% | -$740.0K -1127.8% | $72.0K +75.6% | $41.0K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$6.1M -678.8% | $1.0M +136.9% | -$2.8M -224.3% | -$876.0K -158.7% | $1.5M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 -100.0% | $298.0K -51.7% | $617.0K | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $1.2M -31.2% | $1.7M +48.4% | $1.2M +47.4% | $791.0K -79.9% | $3.9M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$6.8M +51.5% | -$14.0M -1598.6% | $935.0K +763.1% | -$141.0K +97.7% | -$6.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$16.1M -134.6% | -$6.9M +63.6% | -$18.8M -138.7% | $48.7M +320.1% | -$22.1M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$9.0M +42.1% | -$15.6M -555.5% | -$2.4M -108.1% | $29.3M +254.3% | -$19.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | $0 | $0 +100.0% | -$53.0K +93.6% | -$827.0K +88.1% | -$7.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$2.5M | $0 -100.0% | $17.7M +65585.2% | $27.0K +103.6% | -$748.0K | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$11.9M +82.7% | -$68.6M -149.5% | -$27.5M -34.3% | -$20.5M -337.8% | -$4.7M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $21.4M -70.2% | $71.8M +170.6% | $26.5M +382.6% | $5.5M +15611.4% | $35.0K | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$8.4M -768.0% | -$965.0K -101.4% | $67.2M +377.2% | -$24.3M -677.0% | -$3.1M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$1.3M -158.9% | $2.3M -97.3% | $84.0M +309.8% | -$40.0M -158.5% | -$15.5M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$1.8M +15.4% | -$2.1M +95.0% | -$41.8M -263.7% | $25.5M +185.8% | -$29.7M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 -100.0% | $2.7M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$7.2M -244.1% | -$2.1M | $0 +100.0% | -$43.0K | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $223.0K -96.8% | $7.0M +219.9% | -$5.9M +62.3% | -$15.5M -249.6% | $10.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$8.8M -409.1% | $2.8M +106.0% | -$47.6M -578.4% | $10.0M -45.7% | $18.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 -100.0% | $3.9M +397.9% | -$1.3M | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$19.1M -83.0% | -$10.4M -127.6% | $37.9M +1903.1% | -$2.1M +87.0% | -$16.1M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$9.0M +42.1% | -$15.6M -541.2% | -$2.4M -108.5% | $28.5M +209.6% | -$25.9M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Edap Tms S.a.
EDAP
$178.23M
Assertio Holdings, Inc.
NASDAQ:ASRT
$151.86M
Immunic, Inc.
NASDAQ:IMUX
$139.40M
Adicet Bio, Inc.
NASDAQ:ACET
$75.91M
XBiotech Inc.
NASDAQ:XBIT
$71.65M
Forian Inc.
FORA
$67.79M
TScan Therapeutics, Inc.
NASDAQ:TCRX
$55.88M
Pulmonx Corporation
NASDAQ:LUNG
$54.37M
Nutriband Inc.
NTRB
$38.41M
Lite Strategy, Inc.
LITS
$29.34M
SEC Filings
Recent regulatory filings
No filings found.
Does GEG generate free cash flow?
Great Elm Group, Inc. (GEG) generated -$9,006,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does GEG produce?
Operating cash flow was -$9,006,000.00, before capital expenditures of $0.00.
Explore More
Continue the stock analysis
Jump to another research area for this company.