Everpure
D

P

Arincen70/100B

Everpure cash flow statement 2014–2027

Everpure's free cash flow over the last twelve months was 128.17M USD: operating cash flow of 427.81M USD less 299.64M USD of capital spending. That is 3.0% of its revenue and 0.37 a share.

Operating cash flow Free cash flow

Click a line's chart icon in the table to add it to the chart; hover over it for a quick look.

Fiscal year
TTM
2 Aug 2026
FY2026
1 Feb 2026
FY2025
2 Feb 2025
FY2024
4 Feb 2024
FY2023
5 Feb 2023
FY2022
6 Feb 2022
FY2021
31 Jan 2021
FY2020
2 Feb 2020
FY2019
31 Jan 2019
FY2018
31 Jan 2018
FY2017
31 Jan 2017
Net income
253.29M188.18M106.74M61.31M73.07M-143.26M-282.08M-200.99M-178.36M-177.60M-245.07M
Depreciation and amortization
159.90M147.82M126.65M124.42M100.43M83.15M70.04M89.71M70.88M61.74M50.20M
Stock-based compensation
—481.65M421.31M331.43M327.62M286.96M242.34M226.71M210.65M150.67M116.67M
Change in working capital
-549.49M75.91M86.10M142.24M258.76M138.15M113.42M45.63M45.27M35.89M62.25M
Change in receivables
-493.75M-264.05M-18.64M-49.69M-70.72M-81.25M410.00K-79.44M-135.65M-74.51M-44.05M
Change in inventory
-60.10M-35.81M-1.04M6.81M-12.56M4.12M-8.69M2.39M-12.29M-12.60M-3.78M
Change in payables
197.44M37.70M30.44M13.47M-7.08M6.71M-14.36M-18.86M14.29M29.28M10.64M
Change in other working capital
-193.07M338.06M75.34M171.65M349.12M208.57M136.06M141.54M178.92M93.71M99.43M
Other non-cash items
174.07M-13.47M12.80M18.33M7.36M45.12M36.41M28.52M19.69M2.05M1.58M
Operating cash flow
427.81M880.09M753.60M677.72M767.23M410.13M187.64M189.57M164.42M72.76M-14.36M
Operating cash flow growth
-46.63%+16.78%+11.20%-11.67%+87.07%+118.57%-1.02%+15.30%+125.99%——
Capital expenditure
-299.64M-264.34M-226.73M-195.16M-158.14M-102.29M-94.98M-96.85M-100.25M-65.06M-77.77M
Acquisitions
—0.00-31.08M0.00-1.99M0.00-339.64M-51.59M-13.90M0.00-1.00M
Purchases of investments
-474.19M-461.83M-471.75M-471.50M-501.44M-617.04M-573.96M-795.58M-670.36M-202.66M-526.72M
Sales and maturities of investments
546.80M622.36M513.10M669.91M440.15M566.65M595.47M619.31M273.16M210.56M162.87M
Other investing
—-4.26M-1.75M0.000.00-600.00K-5.00M0.000.00-2.03M-4.60M
Investing cash flow
-356.60M-108.07M-218.20M3.25M-221.41M-153.28M-418.11M-324.71M-511.34M-59.19M-447.22M
Debt issued (repaid)
—-105.61M-8.12M-479.31M-257.24M-2.14M251.89M-11.56M555.96M0.000.00
Shares issued
—0.000.000.000.000.000.000.000.0046.81M40.52M
Share buybacks
-333.55M56.04M-373.98M-135.80M-219.07M-200.17M-135.18M-15.02M-20.00M22.14M25.61M
Dividends paid
—0.000.000.000.000.000.000.000.000.000.00
Other financing
-324.52M-595.22M-127.68M54.88M-19.60M-10.84M91.78M86.20M-546.11M46.81M40.52M
Financing cash flow
-584.46M-644.79M-509.78M-560.24M-431.17M-127.79M200.24M49.25M551.91M46.81M40.52M
Net change in cash
-515.73M127.23M25.62M120.73M114.66M129.05M-30.23M-85.89M204.99M60.38M-421.07M
Free cash flow
128.17M615.74M526.87M482.56M609.10M307.84M92.67M92.73M64.18M7.70M-92.14M
Free cash flow growth
-76.67%+16.87%+9.18%-20.77%+97.86%+232.20%-0.07%+44.49%+733.90%——
Free cash flow margin
3.01%16.81%16.63%17.05%22.12%14.12%5.50%5.64%4.72%0.75%-12.46%
Free cash flow per share
0.371.801.541.451.801.080.350.370.280.04-0.47
Free cash flow per share growth
-77.23%+16.77%+5.95%-19.20%+66.77%+211.22%-5.66%+32.61%+660.47%——
Interest paid
—2.27M7.18M5.83M1.19M5.02M2.28M718.00K371.00K——
Income taxes paid
21.85M32.52M38.08M28.67M14.39M12.66M10.52M4.82M4.70M3.09M2.87M

Figures in USD. Free cash flow is operating cash flow less capital expenditure; owner earnings take off only the spending that keeps the business as it is, not the spending to grow it (an estimate by Financial Modeling Prep). Quarterly growth is on the same quarter a year before; TTM is the last four quarters.

Common questions about Everpure's cash flow

Source: Financial Modeling PrepVerified against SEC filings